PRINCETON, N.J., Oct. 26,
2023 /PRNewswire/ -- Princeton Bancorp, Inc.
(the "Company") (NASDAQ - BPRN), the bank holding company for The
Bank of Princeton (the "Bank"),
today reported its unaudited financial condition and results of
operations at and for the quarter ended September 30, 2023. The Company reported
net income of $7.6 million, or
$1.19 per diluted common share, for
the third quarter of 2023, compared to net income of $6.8 million, or $1.07 per diluted common share, for the second
quarter of 2023, and net income of $7.0
million, or $1.09 per diluted
common share, for the third quarter of 2022. The increase in net
income for the third quarter of 2023 when compared to the second
quarter of 2023 was primarily due to a decrease of $7.7 million in non-interest expense, a decrease
of $2.6 million in its provision for
credit losses and an increase of $1.0
million in net interest income, partially offset by a
decrease of $9.2 million in
non-interest income and an increase of $1.4
million in income tax expense. The increase in net income
for the third quarter of 2023 compared to the same period in 2022
was primarily due to an increase of $700
thousand in non-interest income, a $600 thousand decrease in income tax expense and
a $400 thousand reduction in its
provision for credit losses, partially offset by a $1.0 million decrease in net interest income. For
the nine-month period ended September 30,
2023, the Company recorded net income of $20.5 million, or $3.21 per diluted common share, compared to
$19.3 million, or $2.98 per diluted common share, for the same
period in 2022. The increase was primarily due to an increase of
$11.5 million in non-interest income
and a $1.8 million decrease in income
tax expense, partially offset by an $8.9
million increase in non-interest expense, and a $2.3 million increase in its provision for credit
losses.

"The Bank continues to be well-positioned to promote strong
growth," President/CEO Edward
Dietzler commented on the quarter. The Bank was able to
continue deposit growth and build significant liquidity to fund
future loan demand. Our recent acquisition of Noah Bank is
performing well giving us a strong platform to expand. We
will continue to look at other opportunities that fit our overall
strategy."
As a result of the increase in deposits, balance sheet liquidity
increased to $206.9 million in
immediately available cash with zero borrowings. The Bank has a
sizable loan pipeline in the communities we serve that it
anticipates funding during the remainder of 2023, supported by the
Bank's strong capital position.
Balance Sheet Review
Total assets were $1.91 billion at
September 30, 2023, an increase of
$311.3 million, or 19.4% when
compared to $1.60 billion at the end
of 2022. The primary reason for the increase in total assets was
the acquisition of Noah Bank on May 19,
2023, which had approximately $239.4
million in assets at closing. When looking at specific
components of the balance sheet, including acquired assets, the
Company recorded an increase in net loans of $128.1 million, an increase in cash and cash
equivalents of approximately $153.6
million, an increase in its right of use asset of
$7.3 million, an increase of
$4.9 million primarily due to Noah
Bank's deferred tax assets and an increase in other assets of
$2.5 million. The increase in
the Company's net loans consisted of a $206.7 million increase in commercial real estate
loans and a $23.3 million increase in
commercial and industrial loans, partially offset by a decrease of
$96.7 million in construction
loans.
Total deposits at September 30,
2023 increased $290.2 million,
or 21.5%, when compared to December 31,
2022. The primary reasons for the increase in total deposits
were the $191.7 million in deposits
acquired from Noah Bank and a $98.5
million increase from existing operations. When comparing
deposit products between the two periods, certificates of deposit
increased $298.7 million and money
market deposits increased $65.9
million. Partially offsetting these increases were decreases
in savings deposits of $43.6 million
and interest-bearing demand deposits of $29.8 million for the nine months ended
September 30, 2023.
Total stockholders' equity at September
30, 2023 increased $12.6
million or 5.7% when compared to the end of 2022. The
increase was primarily due to the $14.5
million increase in retained earnings, consisting of
$20.5 million in net income partially
offset by $5.7 million of cash
dividends recorded during the period. The ratio of equity to total
assets at September 30, 2023 and at
December 31, 2022, was 12.1% and
13.7%, respectively. The current period ratio decrease was
primarily due to the Noah Bank acquisition.
Asset Quality
At September 30, 2023,
non-performing assets totaled $6.8
million, an increase of $6.5
million, when compared to the amount at December 31, 2022. This increase was due to the
delinquency of a $4.5 million
commercial real estate loan and $2.5
million of non-performing loans acquired from Noah Bank.
With the adoption of the Current Expected Credit Losses ("CECL")
method of calculating the allowance for credit losses effective
January 1, 2023, performing troubled
debt restructurings ("TDRs") are no longer reported for the current
period. At December 31, 2022
there were three loans classified as TDR loans totaling
$5.9 million and each of these loans
was performing in accordance with the agreed-upon terms.
Review of Quarterly and Year-to-Date Financial
Results
Net interest income was $16.7
million for the third quarter of 2023, compared to
$15.7 million for the second quarter
of 2023 and $17.7 million for the
third quarter of 2022. The increase from the previous quarter was
the result of an increase in interest income of $4.0 million, or 17.3%, partially offset by an
increase in interest expense of $3.0
million, or 40.3%. The net interest margin for the third
quarter 2023 was 3.76%, decreasing nineteen basis points when
compared to the second quarter of 2023. This decrease was primarily
associated with an increase of 49 basis points in the cost of funds
associated with rising interest rates, partially offset by a 35
basis-point increase in the yield on loans. When comparing the
three-month periods ended September 30,
2023 and 2022, net interest income decreased $1.0 million, which was primarily due to an
increase of 213 basis points in the cost of funds, partially offset
by an increase of 107 basis points in the yield earned on
interest-earning assets. For the nine-month period ended
September 30, 2023, net interest
income of $49.0 million was down
slightly compared to net interest income of $49.8 million during the first nine months of
2022. The decrease from the previous nine-month period was
the result of an increase in interest expense of $17.8 million, or 470.7%, partially offset by an
increase in interest income of $17.0
million, or 31.7%, both as a result of the 525 basis-point
increase in federal funds interest rates since March 2022.
The Bank recorded a credit provision for credit losses of
$182 thousand during the three months
ended September 30, 2023 and a
$2.5 million provision for credit
losses during the second quarter of 2023. The Bank recorded a
$200 thousand provision for loan
losses for the three months ended September
30, 2022. The credit recorded in the current quarter was the
result of a reduction in the reserve for unfunded liabilities in
the amount of $182 thousand. The
provision for credit losses for loans was zero. The provision of
$2.5 million recorded in the prior
quarter consisted of $2.7 million
provision associated with the Company's loan portfolio, offset by a
credit to the provision of $250
thousand associated with unfunded commitments.
Included in the Company's second quarter 2023 provision was
$1.7 million related to non-purchased
credit deteriorated loans resulting from the Noah Bank acquisition.
Net recoveries for the three-months ended September 30, 2023 were $23 thousand and net charge-offs for the
nine-month period ended September 30,
2023 were $1.8 million. For
the three-month and nine-month periods ended September 30, 2022, the Bank recorded net
charge-offs of $200 thousand and
$154 thousand, respectively. With the
adoption of the CECL method of calculating the allowance for credit
losses on January 1, 2023, the Bank
recorded a one-time decrease, net of tax, in retained earnings of
$284 thousand, a reduction to the
allowance for credit losses of $301
thousand and an increase in the reserve for unfunded
liabilities of $695 thousand. The
coverage ratio of the allowance for credit losses to period end
loans was 1.19% at September 30, 2023
and 1.20% at December 31, 2022.
Total non-interest income of $2.4
million for the third quarter of 2023 decreased $9.2 million or 79.2% when compared to the second
quarter of 2023 and increased $696
thousand or 40.8% when compared to the quarter ended
September 30, 2022. The decrease from
the second quarter of 2023 was primarily due to the $9.7 million bargain purchase gain recorded in
connection with the Noah acquisition completed during the second
quarter of 2023. The increase over the prior year quarter was due
to an increase in loan fees of $334
thousand and the gain on sale of other real estate owned of
$203 thousand during the third
quarter of 2023. For the nine-month period ended September 30, 2023, non-interest income increased
$11.5 million, or by 296.9%,
primarily due to the $9.7 million
bargain purchase gain and an increase in loan fees of $1.3 million over the same period in 2022.
Total non-interest expense of $10.2
million for the third quarter of 2023 decreased $7.7 million, or 43.0% when compared to the
second quarter of 2023, due primarily to the $7.0 million in merger costs associated with the
Noah acquisition expensed during the second quarter, a portion of
which, totaling $1.4 million, were
reversed during the third quarter. The amounts reversed during the
third quarter were primarily the result of a lease termination cost
that was lower than the original estimate based on a negotiated
settlement of the remaining lease on a Noah Bank branch office and
a legal reserve of $150 thousand.
Total non-interest expense for the third quarter of 2023 was almost
the same as the third quarter of 2022. The merger-related
expenses reversed in 2023 were offset by increases in salaries and
employee benefits and occupancy and equipment expenses of
$401 thousand and $437 thousand, respectively, over the prior-year
period associated with a full quarter of Noah costs versus a
portion in the second quarter due to the closing date of
May 19, 2023. For the nine-month
period ended September 30, 2023,
non-interest expense was $37.7
million, compared to $28.8
million for the same period in 2022. The increase was
primarily due to merger-related expenses of $5.6 million during 2023 as well as increases in
salaries and employee benefits of $2.1
million, occupancy and equipment of $742 thousand and data processing and
communications of $726 thousand over
the same period in 2022.
For the three-month period ended September 30, 2023, the Company recorded an
income tax expense of $1.5 million,
resulting in an effective tax rate of 16.6%, compared to an income
tax expense of $161 thousand
resulting in an effective tax rate of 2.3% for the three-month
period ended June 30, 2023 due to the
non-taxable bargain purchase gain, partially offset by $325 thousand of merger-related expenses that
were not tax-deductible, and compared to an income tax expense of
$2.1 million resulting in an
effective tax rate of 23.2% for the three-month period ended
September 30, 2022. For the
nine-month period ending September 30,
2023, income tax expense was $3.6
million resulting in an effective tax rate of 14.9% compared
to income tax expense of $5.4 million
and an effective tax rate of 21.7% for the nine months ended
September 30, 2022.
About Princeton Bancorp, Inc. and The Bank of Princeton
Princeton Bancorp, Inc. is the holding company for The Bank of
Princeton, a community bank
founded in 2007. The Bank is a New
Jersey state-chartered commercial bank with 22 branches in
New Jersey, including three in
Princeton and others in
Bordentown, Browns Mills, Chesterfield, Cream
Ridge, Deptford,
Fort Lee, Hamilton, Kingston, Lakewood, Lambertville, Lawrenceville, Monroe, New Brunswick, Palisades Park, Pennington, Piscataway, Princeton Junction, Quakerbridge and
Sicklerville. There are also five branches in the
Philadelphia, Pennsylvania area
and two in the New York City
metropolitan area. The Bank of Princeton is a member of the Federal Deposit
Insurance Corporation ("FDIC").
Forward-Looking Statements
The Company may from time to time make written or oral
"forward-looking statements," including statements contained in the
Company's filings with the Securities and Exchange Commission, in
its reports to stockholders and in other communications by the
Company (including this press release), which are made in good
faith by the Company pursuant to the "safe harbor" provisions of
the Private Securities Litigation Reform Act of 1995 and Section
21E of the Securities Exchange Act of 1934, as amended.
These forward-looking statements involve risks and
uncertainties, such as statements of the Company's plans,
objectives, expectations, estimates and intentions that are subject
to change based on various important factors (some of which are
beyond the Company's control). The most significant factors that
could cause future results to differ materially from those
anticipated by our forward-looking statements include the ongoing
impact of higher inflation levels, higher interest rates and
general economic and recessionary concerns, all of which could
impact economic growth and could cause a reduction in financial
transactions and business activities, including decreased deposits
and reduced loan originations, our ability to manage liquidity in a
rapidly changing and unpredictable market, supply chain
disruptions, labor shortages and additional interest rate increases
by the Federal Reserve. Other factors that could cause actual
results to differ materially from those indicated by
forward-looking statements include, but are not limited to, the
following factors: the global impact of the military conflicts in
the Ukraine and the Middle East; the impact of any future
pandemics or other natural disasters; civil unrest, rioting, acts
or threats of terrorism, or actions taken by the local, state and
Federal governments in response to such events, which could impact
business and economic conditions in our market area; the strength
of the United States economy in
general and the strength of the local economies in which the
Company and Bank conduct operations; the effects of, and changes
in, trade, monetary and fiscal policies and laws, including
interest rate policies of the Board of Governors of the Federal
Reserve System; market and monetary fluctuations; market
volatility; the value of the Bank's products and services as
perceived by actual and prospective customers, including the
features, pricing and quality compared to competitors' products and
services; the willingness of customers to substitute competitors'
products and services for the Bank's products and services; credit
risk associated with the Bank's lending activities; risks relating
to the real estate market and the Bank's real estate collateral;
the impact of changes in applicable laws and regulations and
requirements arising out of our supervision by banking regulators;
other regulatory requirements applicable to the Company and the
Bank; and the timing and nature of the regulatory response to any
applications filed by the Company and the Bank; technological
changes; acquisitions including the Company's acquisition of Noah;
difficulties and delays in integrating the businesses of Noah and
TBOP or fully realizing cost savings and other benefits; changes in
consumer spending and saving habits; those risks under the heading
"Risk Factors" set forth in the Bank's Annual Report on Form 10-K
for the year ended December 31, 2022,
and in Part II, Item 1A of our quarterly report on Form 10-Q for
the quarter-ended March 31, 2023, and
the success of the Company at managing the risks involved in the
foregoing.
The Company cautions that the foregoing list of important
factors is not exclusive. The Company does not undertake to update
any forward-looking statement, whether written or oral, that may be
made from time to time by or on behalf of the Company, except as
required by applicable law or regulation.
Princeton Bancorp,
Inc.
|
|
Consolidated
Statements of Financial Condition
|
|
(Unaudited)
|
|
(Dollars in
thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2023
vs
|
|
|
September 30, 2023
vs
|
|
|
|
September
30,
|
|
December
31,
|
|
September
30,
|
|
December 31,
2022
|
|
|
September 30,
2022
|
|
|
|
2023
|
|
2022
|
|
2022
|
|
$
Change
|
|
%
Change
|
|
$
Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
206,931
|
|
$
53,351
|
|
$
47,965
|
|
$
153,580
|
|
287.87
|
%
|
|
$ 158,966
|
|
331.42
|
%
|
Securities
available-for-sale taxable
|
|
50,437
|
|
42,061
|
|
43,041
|
|
8,376
|
|
19.91
|
|
|
7,396
|
|
17.18
|
|
Securities
available-for-sale tax-exempt
|
|
37,627
|
|
41,341
|
|
39,112
|
|
(3,714)
|
|
(8.98)
|
|
|
(1,485)
|
|
(3.80)
|
|
Securities
held-to-maturity
|
|
195
|
|
201
|
|
203
|
|
(6)
|
|
(2.99)
|
|
|
(8)
|
|
(3.94)
|
|
Loans receivable, net
of deferred loan fees
|
|
1,498,500
|
|
1,370,368
|
|
1,378,426
|
|
128,132
|
|
9.35
|
|
|
120,074
|
|
8.71
|
|
Allowance for credit
losses
|
|
(17,992)
|
|
(16,461)
|
|
(16,666)
|
|
(1,531)
|
|
9.30
|
|
|
(1,326)
|
|
7.96
|
|
Goodwill
|
|
8,853
|
|
8,853
|
|
8,853
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
Core deposit
intangible
|
|
1,546
|
|
1,825
|
|
1,958
|
|
(279)
|
|
(15.29)
|
|
|
(412)
|
|
(21.04)
|
|
Other assets
|
|
127,026
|
|
100,240
|
|
100,158
|
|
26,786
|
|
26.72
|
|
|
26,868
|
|
26.83
|
|
TOTAL
ASSETS
|
|
$ 1,913,123
|
|
$ 1,601,779
|
|
$ 1,603,050
|
|
$
311,344
|
|
19.44
|
%
|
|
$ 310,073
|
|
19.34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
checking
|
|
$
264,197
|
|
$
265,078
|
|
$
299,389
|
|
$
(881)
|
|
(0.33)
|
%
|
|
$ (35,192)
|
|
(11.75)
|
%
|
Interest
checking
|
|
239,902
|
|
269,737
|
|
233,969
|
|
(29,835)
|
|
(11.06)
|
|
|
5,933
|
|
2.54
|
|
Savings
|
|
147,113
|
|
190,686
|
|
213,522
|
|
(43,573)
|
|
(22.85)
|
|
|
(66,409)
|
|
(31.10)
|
|
Money market
|
|
349,505
|
|
283,652
|
|
324,037
|
|
65,853
|
|
23.22
|
|
|
25,468
|
|
7.86
|
|
Time deposits over
$250,000
|
|
144,158
|
|
83,410
|
|
46,810
|
|
60,748
|
|
72.83
|
|
|
97,348
|
|
207.96
|
|
Other time
deposits
|
|
493,091
|
|
255,167
|
|
249,287
|
|
237,924
|
|
93.24
|
|
|
243,804
|
|
97.80
|
|
Total
deposits
|
|
1,637,966
|
|
1,347,730
|
|
1,367,014
|
|
290,236
|
|
21.54
|
|
|
270,952
|
|
19.82
|
|
Borrowings
|
|
-
|
|
10,000
|
|
-
|
|
(10,000)
|
|
(100.00)
|
|
|
-
|
|
N/A
|
|
Other
liabilities
|
|
42,949
|
|
24,448
|
|
23,518
|
|
18,501
|
|
75.67
|
|
|
19,431
|
|
82.62
|
|
TOTAL LIABILITIES
|
|
1,680,915
|
|
1,382,178
|
|
1,390,532
|
|
298,737
|
|
21.61
|
|
|
290,383
|
|
20.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
1,2
|
|
-
|
|
34,547
|
|
34,535
|
|
(34,547)
|
|
(100.00)
|
|
|
(34,535)
|
|
(100.00)
|
|
Paid-in capital
2
|
|
97,779
|
|
81,291
|
|
81,241
|
|
16,488
|
|
20.28
|
|
|
16,538
|
|
20.36
|
|
Treasury stock
2
|
|
-
|
|
(19,452)
|
|
(19,190)
|
|
19,452
|
|
(100.00)
|
|
|
19,190
|
|
(100.00)
|
|
Retained
earnings
|
|
146,022
|
|
131,488
|
|
125,878
|
|
14,534
|
|
11.05
|
|
|
20,144
|
|
16.00
|
|
Accumulated other
comprehensive income (loss)
|
|
(11,593)
|
|
(8,273)
|
|
(9,946)
|
|
(3,320)
|
|
40.13
|
|
|
(1,647)
|
|
16.56
|
|
TOTAL STOCKHOLDERS'
EQUITY
|
|
232,208
|
|
219,601
|
|
212,518
|
|
12,607
|
|
5.74
|
|
|
19,690
|
|
9.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AND STOCKHOLDERS'
EQUITY
|
|
$ 1,913,123
|
|
$ 1,601,779
|
|
$ 1,603,050
|
|
$
311,344
|
|
19.44
|
%
|
|
$ 310,073
|
|
19.34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per
common share
|
|
$
36.86
|
|
$
35.16
|
|
$
34.00
|
|
$ 1.70
|
|
4.84
|
%
|
|
$
2.86
|
|
8.41
|
%
|
Tangible book value
per common share 3
|
|
$
35.21
|
|
$
33.45
|
|
$
32.27
|
|
$ 1.76
|
|
5.26
|
%
|
|
$
2.94
|
|
9.11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1The common
stock of Princeton Bancorp, Inc. has no par value. The par
value of the common stock of the Bank was $5.00 per
share.
|
|
|
|
|
|
|
|
2The
balances of common stock and treasury stock were reclassified to
paid-in capital effective January 10, 2023, upon formation of
Princeton Bancorp, Inc.
|
|
|
|
3Tangible
book value per common share is a non-GAAP measure that represents
book value per common share which excludes goodwill and core
deposit intangible.
|
|
|
|
Princeton Bancorp,
Inc.
|
Loan and Deposit
Tables
|
(Unaudited)
|
|
|
|
|
|
|
The components of loans
receivable, net at September 30, 2023 and December 31, 2022 were as
follows:
|
|
|
|
|
|
|
|
|
September
30,
|
|
December
31,
|
|
|
|
2023
|
|
2022
|
|
|
|
(In
thousands)
|
|
Commercial real
estate
|
|
$ 1,080,288
|
|
$
873,573
|
|
Commercial and
industrial
|
|
52,157
|
|
28,859
|
|
Construction
|
|
320,824
|
|
417,538
|
|
Residential first-lien
mortgages
|
|
39,682
|
|
43,125
|
|
Home equity /
consumer
|
|
7,860
|
|
9,729
|
|
Total loans
|
|
1,500,811
|
|
1,372,824
|
|
Deferred fees and
costs
|
|
(2,311)
|
|
(2,456)
|
|
Allowance for credit
losses
|
|
(17,992)
|
|
(16,461)
|
|
Loans, net
|
|
$ 1,480,508
|
|
$ 1,353,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The components of
deposits at September 30, 2023 and December 31, 2022 were as
follows:
|
|
|
|
|
|
|
|
|
September
30,
|
|
December
31,
|
|
|
|
2023
|
|
2022
|
|
|
|
(In
thousands)
|
|
Demand,
non-interest-bearing
|
|
$
264,197
|
|
$
265,078
|
|
Demand,
interest-bearing
|
|
239,902
|
|
269,737
|
|
Savings
|
|
147,113
|
|
190,686
|
|
Money market
|
|
349,505
|
|
283,652
|
|
Time
deposits
|
|
637,249
|
|
338,577
|
|
Total deposits
|
|
$ 1,637,966
|
|
$ 1,347,730
|
|
Princeton Bancorp,
Inc.
|
Consolidated
Statements of Income
|
(Unaudited)
|
(Amounts in
thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
$
Change
|
|
%
Change
|
Interest and
dividend income
|
|
|
|
|
|
|
|
|
Loans and
fees
|
$
23,503
|
|
$
18,336
|
|
$
5,167
|
|
28.2 %
|
|
Available-for-sale debt
securities:
|
|
|
|
|
|
|
|
|
|
Taxable
|
357
|
|
241
|
|
116
|
|
48.1 %
|
|
|
Tax-exempt
|
285
|
|
286
|
|
(1)
|
|
-0.3 %
|
|
Held-to-maturity debt
securities
|
3
|
|
2
|
|
1
|
|
50.0 %
|
|
Other interest and
dividend income
|
2,852
|
|
226
|
|
2,626
|
|
1161.9 %
|
|
|
Total interest and
dividends
|
27,000
|
|
19,091
|
|
7,909
|
|
41.4 %
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
10,316
|
|
1,392
|
|
8,924
|
|
641.1 %
|
|
|
Borrowing
|
-
|
|
3
|
|
(3)
|
|
-100.0 %
|
|
|
Total interest
expense
|
10,316
|
|
1,395
|
|
8,921
|
|
639.5 %
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
16,684
|
|
17,696
|
|
(1,012)
|
|
-5.7 %
|
(Credit) provision
for credit losses
|
(182)
|
|
200
|
|
(382)
|
|
-191.0 %
|
Net interest income
after provision for credit losses
|
16,866
|
|
17,496
|
|
(630)
|
|
-3.6 %
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income
|
|
|
|
|
|
|
|
|
Loss on sale of
securities available-for-sale, net
|
(6)
|
|
-
|
|
(6)
|
|
N/A
|
|
Income from bank-owned
life insurance
|
331
|
|
287
|
|
44
|
|
15.3 %
|
|
Fees and service
charges
|
479
|
|
469
|
|
10
|
|
2.1 %
|
|
Loan fees, including
prepayment penalties
|
1,184
|
|
850
|
|
334
|
|
39.3 %
|
|
Gain on sale of other
real estate owned
|
203
|
|
-
|
|
203
|
|
N/A
|
|
Other
|
212
|
|
101
|
|
111
|
|
109.9 %
|
|
|
Total non-interest
income
|
2,403
|
|
1,707
|
|
696
|
|
40.8 %
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expense
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
6,177
|
|
5,442
|
|
735
|
|
13.5 %
|
|
Occupancy and
equipment
|
2,142
|
|
1,539
|
|
603
|
|
39.2 %
|
|
Professional
fees
|
614
|
|
786
|
|
(172)
|
|
-21.9 %
|
|
Data processing and
communications
|
1,242
|
|
1,043
|
|
199
|
|
19.1 %
|
|
Federal deposit
insurance
|
258
|
|
249
|
|
9
|
|
3.6 %
|
|
Advertising and
promotion
|
139
|
|
140
|
|
(1)
|
|
-0.7 %
|
|
Office
expense
|
117
|
|
52
|
|
65
|
|
125.0 %
|
|
Core deposit
intangible
|
116
|
|
135
|
|
(19)
|
|
-14.1 %
|
|
Merger-related
expenses
|
(1,391)
|
|
-
|
|
(1,391)
|
|
N/A
|
|
Other
|
745
|
|
739
|
|
6
|
|
0.8 %
|
|
|
Total non-interest
expense
|
10,159
|
|
10,125
|
|
34
|
|
0.3 %
|
|
|
|
|
|
|
|
|
|
|
Income before income
tax expense
|
9,110
|
|
9,078
|
|
32
|
|
0.4 %
|
Income tax
expense
|
1,512
|
|
2,103
|
|
(591)
|
|
-28.1 %
|
Net
income
|
$
7,598
|
|
$
6,975
|
|
623
|
|
8.9 %
|
|
|
|
|
|
|
|
|
|
|
Net income per
common share - basic
|
$
1.21
|
|
$
1.12
|
|
$ 0.09
|
|
8.0 %
|
Net income per
common share - diluted
|
$
1.19
|
|
$
1.09
|
|
$ 0.10
|
|
9.2 %
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding - basic
|
6,295
|
|
6,269
|
|
26
|
|
0.4 %
|
Weighted average
shares outstanding - diluted
|
6,390
|
|
6,378
|
|
12
|
|
0.2 %
|
Princeton Bancorp,
Inc.
|
Consolidated
Statements of Income (Current Quarter vs Prior
Quarter)
|
(Unaudited)
|
(Amounts in
thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
|
|
|
|
September
30,
|
|
June
30,
|
|
|
|
|
|
|
|
2023
|
|
2023
|
|
$
Change
|
|
%
Change
|
Interest and
dividend income
|
|
|
|
|
|
|
|
|
Loans and
fees
|
$
23,503
|
|
$
21,517
|
|
$ 1,986
|
|
9.2 %
|
|
Available-for-sale debt
securities:
|
|
|
|
|
|
|
|
|
|
Taxable
|
357
|
|
292
|
|
65
|
|
22.3 %
|
|
|
Tax-exempt
|
285
|
|
284
|
|
1
|
|
0.4 %
|
|
Held-to-maturity debt
securities
|
3
|
|
2
|
|
1
|
|
50.0 %
|
|
Other interest and
dividend income
|
2,852
|
|
919
|
|
1,933
|
|
210.3 %
|
|
|
Total interest and
dividends
|
27,000
|
|
23,014
|
|
3,986
|
|
17.3 %
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
10,316
|
|
7,321
|
|
2,995
|
|
40.9 %
|
|
|
Borrowing
|
-
|
|
32
|
|
(32)
|
|
-100.0 %
|
|
|
Total interest
expense
|
10,316
|
|
7,353
|
|
2,963
|
|
40.3 %
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
16,684
|
|
15,661
|
|
1,023
|
|
6.5 %
|
(Credit) provision
for credit losses
|
(182)
|
|
2,463
|
|
(2,645)
|
|
-107.4 %
|
Net interest income
after provision for credit losses
|
16,866
|
|
13,198
|
|
3,668
|
|
27.8 %
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income
|
|
|
|
|
|
|
|
|
Loss on sale of
securities available-for-sale, net
|
(6)
|
|
-
|
|
(6)
|
|
N/A
|
|
Income from bank-owned
life insurance
|
331
|
|
295
|
|
36
|
|
12.2 %
|
|
Fees and service
charges
|
479
|
|
464
|
|
15
|
|
3.2 %
|
|
Loan fees, including
prepayment penalties
|
1,184
|
|
1,030
|
|
154
|
|
15.0 %
|
|
Bargain purchase
gain
|
-
|
|
9,696
|
|
(9,696)
|
|
-100.0 %
|
|
Gain on sale of other
real estate owned
|
203
|
|
-
|
|
203
|
|
N/A
|
|
Other
|
212
|
|
80
|
|
132
|
|
165.0 %
|
|
|
Total non-interest
income
|
2,403
|
|
11,565
|
|
(9,162)
|
|
-79.2 %
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expense
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
6,177
|
|
5,776
|
|
401
|
|
6.9 %
|
|
Occupancy and
equipment
|
2,142
|
|
1,705
|
|
437
|
|
25.6 %
|
|
Professional
fees
|
614
|
|
556
|
|
58
|
|
10.4 %
|
|
Data processing and
communications
|
1,242
|
|
1,318
|
|
(76)
|
|
-5.8 %
|
|
Federal deposit
insurance
|
258
|
|
253
|
|
5
|
|
2.0 %
|
|
Advertising and
promotion
|
139
|
|
126
|
|
13
|
|
10.3 %
|
|
Office
expense
|
117
|
|
178
|
|
(61)
|
|
-34.3 %
|
|
Other real estate owned
expense
|
-
|
|
1
|
|
(1)
|
|
-100.0 %
|
|
Core deposit
intangible
|
116
|
|
127
|
|
(11)
|
|
-8.7 %
|
|
Merger-related
expenses
|
(1,391)
|
|
7,026
|
|
(8,417)
|
|
-119.8 %
|
|
Other
|
745
|
|
748
|
|
(3)
|
|
-0.4 %
|
|
|
Total non-interest
expense
|
10,159
|
|
17,814
|
|
(7,655)
|
|
-43.0 %
|
|
|
|
|
|
|
|
|
|
|
Income before income
tax expense
|
9,110
|
|
6,949
|
|
2,161
|
|
31.1 %
|
Income tax
expense
|
1,512
|
|
161
|
|
1,351
|
|
839.1 %
|
Net
income
|
$
7,598
|
|
$
6,788
|
|
$
810
|
|
11.9 %
|
|
|
|
|
|
|
|
|
|
|
Net income per
common share - basic
|
$
1.21
|
|
$
1.08
|
|
$ 0.13
|
|
12.0 %
|
Net income per
common share - diluted
|
$
1.19
|
|
$
1.07
|
|
$ 0.12
|
|
11.2 %
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding - basic
|
6,295
|
|
6,270
|
|
25
|
|
0.4 %
|
Weighted average
shares outstanding - diluted
|
6,390
|
|
6,366
|
|
24
|
|
0.4 %
|
Princeton Bancorp,
Inc.
|
Consolidated
Statements of Income
|
(Unaudited)
|
(Amounts in
thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
|
|
|
September
30,
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
$
Change
|
|
%
Change
|
Interest and
dividend income
|
|
|
|
|
|
|
|
|
Loans and
fees
|
$ 64,914
|
|
$
51,596
|
|
$ 13,318
|
|
25.8 %
|
|
Available-for-sale debt
securities:
|
|
|
|
|
|
|
|
|
|
Taxable
|
927
|
|
698
|
|
229
|
|
32.8 %
|
|
|
Tax-exempt
|
853
|
|
882
|
|
(29)
|
|
-3.3 %
|
|
Held-to-maturity debt
securities
|
8
|
|
8
|
|
0
|
|
0.0 %
|
|
Other interest and
dividend income
|
3,924
|
|
441
|
|
3,483
|
|
789.8 %
|
|
|
Total interest and
dividends
|
70,626
|
|
53,625
|
|
17,001
|
|
31.7 %
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
21,502
|
|
3,785
|
|
17,717
|
|
468.1 %
|
|
|
Borrowings
|
118
|
|
3
|
|
115
|
|
3833.3 %
|
|
|
Total interest
expense
|
21,620
|
|
3,788
|
|
17,832
|
|
470.7 %
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
49,006
|
|
49,837
|
|
(831)
|
|
-1.7 %
|
Provision for credit
losses
|
2,546
|
|
200
|
|
2,346
|
|
1173.0 %
|
Net interest income
after provision for credit losses
|
46,460
|
|
49,637
|
|
(3,177)
|
|
-6.4 %
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income
|
|
|
|
|
|
|
|
|
(Loss) gain on sale of
securities available-for-sale, net
|
(6)
|
|
2
|
|
(8)
|
|
-400.0 %
|
|
Income from bank-owned
life insurance
|
916
|
|
852
|
|
64
|
|
7.5 %
|
|
Fees and service
charges
|
1,391
|
|
1,441
|
|
(50)
|
|
-3.5 %
|
|
Loan fees, including
prepayment penalties
|
2,565
|
|
1,248
|
|
1,317
|
|
105.5 %
|
|
Bargain purchase
gain
|
9,696
|
|
-
|
|
9,696
|
|
N/A
|
|
Gain on sale of other
real estate owned
|
203
|
|
-
|
|
203
|
|
N/A
|
|
Other
|
577
|
|
322
|
|
255
|
|
79.2 %
|
|
|
Total non-interest
income
|
15,342
|
|
3,865
|
|
11,477
|
|
296.9 %
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expense
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
17,352
|
|
15,251
|
|
2,101
|
|
13.8 %
|
|
Occupancy and
equipment
|
5,188
|
|
4,446
|
|
742
|
|
16.7 %
|
|
Professional
fees
|
1,635
|
|
1,929
|
|
(294)
|
|
-15.2 %
|
|
Data processing and
communications
|
3,860
|
|
3,134
|
|
726
|
|
23.2 %
|
|
Federal deposit
insurance
|
701
|
|
788
|
|
(87)
|
|
-11.0 %
|
|
Advertising and
promotion
|
375
|
|
379
|
|
(4)
|
|
-1.1 %
|
|
Office
expense
|
392
|
|
168
|
|
224
|
|
133.3 %
|
|
Other real estate owned
expense
|
1
|
|
112
|
|
(111)
|
|
-99.1 %
|
|
Core deposit
intangible
|
378
|
|
434
|
|
(56)
|
|
-12.9 %
|
|
Merger-related
expenses
|
5,635
|
|
-
|
|
5,635
|
|
N/A
|
|
Other
|
2,228
|
|
2,180
|
|
48
|
|
2.2 %
|
|
|
Total non-interest
expense
|
37,745
|
|
28,821
|
|
8,924
|
|
31.0 %
|
|
|
|
|
|
|
|
|
|
|
Income before income
tax expense
|
24,057
|
|
24,681
|
|
(624)
|
|
-2.5 %
|
Income tax
expense
|
3,574
|
|
5,358
|
|
(1,784)
|
|
-33.3 %
|
Net
income
|
$ 20,483
|
|
$
19,323
|
|
$
1,160
|
|
6.0 %
|
|
|
|
|
|
|
|
|
|
|
Net income per
common share - basic
|
$
3.26
|
|
$ 3.05
|
|
$
0.21
|
|
7.0 %
|
Net income per
common share - diluted
|
$
3.21
|
|
$ 2.98
|
|
$
0.23
|
|
7.7 %
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding - basic
|
6,275
|
|
6,345
|
|
(70)
|
|
-1.1 %
|
Weighted average
shares outstanding - diluted
|
6,380
|
|
6,475
|
|
(95)
|
|
-1.5 %
|
Princeton Bancorp,
Inc.
|
Consolidated Average
Statement of Financial Condition
|
(Unaudited)
|
(Dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended September 30,
|
|
|
|
|
|
2023
|
|
2022
|
|
Change
in
|
|
Change
in
|
|
Average
|
|
Yield/
|
|
Average
|
|
Yield/
|
|
Average
|
|
Yield/
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
Earning
assets
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$ 1,464,798
|
|
6.37 %
|
|
$
1,386,589
|
|
5.25 %
|
|
$
78,209
|
|
1.12 %
|
Securities
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
available-for-sale
|
46,599
|
|
3.06 %
|
|
46,281
|
|
2.06 %
|
|
318
|
|
1.00 %
|
Tax-exempt
available-for-sale
|
40,118
|
|
2.84 %
|
|
42,220
|
|
2.68 %
|
|
(2,102)
|
|
0.16 %
|
Held-to-maturity
|
196
|
|
5.28 %
|
|
204
|
|
5.24 %
|
|
(8)
|
|
0.04 %
|
Securities
|
86,913
|
|
2.96 %
|
|
88,704
|
|
2.37 %
|
|
(1,791)
|
|
0.59 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest
earning assets
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds
sold
|
199,350
|
|
5.38 %
|
|
35,081
|
|
2.28 %
|
|
164,269
|
|
3.10 %
|
Other
interest-earning assets
|
10,506
|
|
5.67 %
|
|
1,322
|
|
5.85 %
|
|
9,184
|
|
-0.18 %
|
Other
interest-earning assets
|
209,856
|
|
5.39 %
|
|
36,403
|
|
2.41 %
|
|
173,453
|
|
2.98 %
|
Total
interest-earning assets
|
1,761,567
|
|
6.08 %
|
|
1,511,697
|
|
5.01 %
|
|
249,870
|
|
1.07 %
|
Total non-earning
assets
|
127,682
|
|
|
|
115,158
|
|
|
|
|
|
|
Total
assets
|
$ 1,889,249
|
|
|
|
$
1,626,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
$
243,359
|
|
1.68 %
|
|
$ 240,948
|
|
0.29 %
|
|
$
2,411
|
|
1.39 %
|
Savings
|
149,215
|
|
2.10 %
|
|
217,133
|
|
0.32 %
|
|
(67,918)
|
|
1.78 %
|
Money market
|
337,491
|
|
3.50 %
|
|
350,901
|
|
0.43 %
|
|
(13,410)
|
|
3.07 %
|
Certificates of
deposit
|
629,082
|
|
3.48 %
|
|
289,274
|
|
0.86 %
|
|
339,808
|
|
2.62 %
|
Total interest-bearing deposits
|
1,359,147
|
|
3.01 %
|
|
1,098,256
|
|
0.51 %
|
|
260,891
|
|
2.50 %
|
Non-interest bearing
deposits
|
255,775
|
|
|
|
285,665
|
|
|
|
(29,890)
|
|
|
Total deposits
|
1,614,922
|
|
2.53 %
|
|
1,383,921
|
|
0.40 %
|
|
231,001
|
|
2.13 %
|
Borrowings
|
-
|
|
N/A
|
|
391
|
|
2.65 %
|
|
(391)
|
|
N/A
|
Total interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
(excluding
non interest deposits)
|
1,359,147
|
|
3.01 %
|
|
1,098,647
|
|
0.51 %
|
|
260,500
|
|
2.50 %
|
Non-interest-bearing
deposits
|
255,775
|
|
|
|
285,665
|
|
|
|
|
|
|
Total cost of
funds
|
1,614,922
|
|
2.53 %
|
|
1,384,312
|
|
0.40 %
|
|
230,610
|
|
2.13 %
|
Accrued expenses and
other liabilities
|
45,923
|
|
|
|
28,136
|
|
|
|
|
|
|
Stockholders'
equity
|
228,404
|
|
|
|
214,408
|
|
|
|
|
|
|
Total liabilities
and stockholders' equity
|
$ 1,889,249
|
|
|
|
$
1,626,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
spread
|
|
|
3.07 %
|
|
|
|
4.50 %
|
|
|
|
|
Net interest
margin
|
|
|
3.76 %
|
|
|
|
4.64 %
|
|
|
|
|
Net interest margin
(FTE)1
|
|
|
3.81 %
|
|
|
|
4.71 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Includes federal and state tax effect of tax-exempt
securities and loans.
|
|
|
|
|
|
|
|
|
|
Princeton Bancorp,
Inc.
|
Consolidated Average
Statement of Financial Condition
|
(Unaudited)
|
(Dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
|
|
|
September 30,
2023
|
|
June 30,
2023
|
|
Change
in
|
|
Change
in
|
|
Average
|
|
Yield/
|
|
Average
|
|
Yield/
|
|
Average
|
|
Yield/
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
Earning
assets
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
1,464,798
|
|
6.37 %
|
|
$
1,432,680
|
|
6.02 %
|
|
$
32,118
|
|
0.35 %
|
Securities
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
available-for-sale
|
46,599
|
|
3.06 %
|
|
44,669
|
|
2.63 %
|
|
1,930
|
|
0.43 %
|
Tax-exempt
available-for-sale
|
40,118
|
|
2.84 %
|
|
41,187
|
|
2.76 %
|
|
(1,069)
|
|
0.08 %
|
Held-to-maturity
|
196
|
|
5.28 %
|
|
198
|
|
5.28 %
|
|
(2)
|
|
0.00 %
|
Securities
|
86,913
|
|
2.96 %
|
|
86,054
|
|
2.69 %
|
|
859
|
|
0.27 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest
earning assets
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds
sold
|
199,350
|
|
5.38 %
|
|
65,383
|
|
5.16 %
|
|
133,967
|
|
0.22 %
|
Other
interest-earning assets
|
10,506
|
|
5.67 %
|
|
5,691
|
|
5.31 %
|
|
4,815
|
|
0.36 %
|
Other
interest-earning assets
|
209,856
|
|
5.39 %
|
|
71,074
|
|
5.17 %
|
|
138,782
|
|
0.22 %
|
Total
interest-earning assets
|
1,761,567
|
|
6.08 %
|
|
1,589,808
|
|
5.81 %
|
|
171,759
|
|
0.27 %
|
Total non-earning
assets
|
127,682
|
|
|
|
110,384
|
|
|
|
|
|
|
Total
assets
|
$
1,889,249
|
|
|
|
$
1,700,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
$ 243,359
|
|
1.68 %
|
|
$
242,667
|
|
1.38 %
|
|
$
692
|
|
0.30 %
|
Savings
|
149,215
|
|
2.10 %
|
|
158,937
|
|
1.73 %
|
|
(9,722)
|
|
0.37 %
|
Money market
|
337,491
|
|
3.50 %
|
|
285,021
|
|
2.97 %
|
|
52,470
|
|
0.53 %
|
Certificates of
deposit
|
629,082
|
|
3.48 %
|
|
516,252
|
|
2.87 %
|
|
112,830
|
|
0.61 %
|
Total interest-bearing deposits
|
1,359,147
|
|
3.01 %
|
|
1,202,877
|
|
2.44 %
|
|
156,270
|
|
0.57 %
|
Non-interest bearing
deposits
|
255,775
|
|
|
|
235,423
|
|
|
|
20,352
|
|
|
Total deposits
|
1,614,922
|
|
2.53 %
|
|
1,438,300
|
|
2.04 %
|
|
176,622
|
|
0.49 %
|
Borrowings
|
-
|
|
N/A
|
|
2,482
|
|
5.08 %
|
|
(2,482)
|
|
N/A
|
Total interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
(excluding
non interest deposits)
|
1,359,147
|
|
3.01 %
|
|
1,205,359
|
|
2.45 %
|
|
153,788
|
|
0.56 %
|
Non-interest-bearing
deposits
|
255,775
|
|
|
|
235,423
|
|
|
|
|
|
|
Total cost of
funds
|
1,614,922
|
|
2.53 %
|
|
1,440,782
|
|
2.04 %
|
|
174,140
|
|
0.49 %
|
Accrued expenses and
other liabilities
|
45,923
|
|
|
|
32,232
|
|
|
|
|
|
|
Stockholders'
equity
|
228,404
|
|
|
|
227,178
|
|
|
|
|
|
|
Total liabilities
and stockholders' equity
|
$
1,889,249
|
|
|
|
$
1,700,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
spread
|
|
|
3.07 %
|
|
|
|
3.36 %
|
|
|
|
|
Net interest
margin
|
|
|
3.76 %
|
|
|
|
3.95 %
|
|
|
|
|
Net interest margin
(FTE)1
|
|
|
3.81 %
|
|
|
|
3.99 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Includes federal and state tax effect of tax-exempt
securities and loans.
|
|
|
|
|
|
|
|
|
Princeton Bancorp,
Inc.
|
Consolidated Average
Statement of Financial Condition
|
(Unaudited)
|
(Dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
Ended September 30,
|
|
|
|
|
|
2023
|
|
2022
|
|
Change
in
|
|
Change
in
|
|
Average
|
|
Yield/
|
|
Average
|
|
Yield/
|
|
Average
|
|
Yield/
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
Earning
assets
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
1,424,768
|
|
6.09 %
|
|
$
1,375,233
|
|
5.02 %
|
|
$
49,535
|
|
1.07 %
|
Securities
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
available-for-sale
|
44,517
|
|
2.78 %
|
|
47,626
|
|
1.96 %
|
|
(3,109)
|
|
0.82 %
|
Tax-exempt
available-for-sale
|
40,974
|
|
2.78 %
|
|
44,832
|
|
2.63 %
|
|
(3,858)
|
|
0.15 %
|
Held-to-maturity
|
198
|
|
5.28 %
|
|
205
|
|
2.59 %
|
|
(7)
|
|
2.69 %
|
Securities
|
85,689
|
|
2.78 %
|
|
92,664
|
|
2.29 %
|
|
(6,975)
|
|
0.49 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest
earning assets
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds
sold
|
91,761
|
|
5.30 %
|
|
76,559
|
|
0.68 %
|
|
15,202
|
|
4.62 %
|
Other
interest-earning assets
|
7,086
|
|
5.36 %
|
|
1,327
|
|
4.96 %
|
|
5,759
|
|
0.40 %
|
Other
interest-earning assets
|
98,848
|
|
5.31 %
|
|
77,887
|
|
0.44 %
|
|
20,961
|
|
4.87 %
|
Total
interest-earning assets
|
1,609,304
|
|
5.87 %
|
|
1,545,783
|
|
4.64 %
|
|
63,521
|
|
1.23 %
|
Total non-earning
assets
|
114,543
|
|
|
|
112,573
|
|
|
|
|
|
|
Total
assets
|
$
1,723,847
|
|
|
|
$
1,658,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
$ 250,100
|
|
1.29 %
|
|
$ 257,284
|
|
0.26 %
|
|
$
(7,184)
|
|
1.03 %
|
Savings
|
163,516
|
|
1.54 %
|
|
226,532
|
|
0.26 %
|
|
(63,016)
|
|
1.28 %
|
Money market
|
297,360
|
|
2.81 %
|
|
374,570
|
|
0.34 %
|
|
(77,210)
|
|
2.47 %
|
Certificates of
deposit
|
504,237
|
|
2.90 %
|
|
285,855
|
|
0.91 %
|
|
218,382
|
|
1.99 %
|
Total interest-bearing deposits
|
1,215,213
|
|
2.37 %
|
|
1,144,242
|
|
0.42 %
|
|
70,971
|
|
1.95 %
|
Non-interest bearing
deposits
|
244,718
|
|
|
|
280,761
|
|
|
|
|
|
|
Total deposits
|
1,459,931
|
|
1.97 %
|
|
1,425,004
|
|
0.36 %
|
|
34,927
|
|
1.61 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
3,133
|
|
5.01 %
|
|
132
|
|
2.65 %
|
|
3,001
|
|
2.36 %
|
Total interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
(excluding
non interest deposits)
|
1,218,346
|
|
2.37 %
|
|
1,144,374
|
|
0.45 %
|
|
73,972
|
|
1.92 %
|
Non-interest-bearing
deposits
|
244,718
|
|
|
|
280,761
|
|
|
|
|
|
|
Total cost of
funds
|
1,463,064
|
|
1.97 %
|
|
1,425,135
|
|
0.36 %
|
|
37,929
|
|
1.61 %
|
Accrued expenses and
other liabilities
|
34,312
|
|
|
|
18,680
|
|
|
|
|
|
|
Stockholders'
equity
|
226,471
|
|
|
|
214,541
|
|
|
|
|
|
|
Total liabilities
and stockholders' equity
|
$
1,723,847
|
|
|
|
$
1,658,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
spread
|
|
|
3.50 %
|
|
|
|
4.19 %
|
|
|
|
|
Net interest
margin
|
|
|
4.07 %
|
|
|
|
4.31 %
|
|
|
|
|
Net interest margin
(FTE)1
|
|
|
4.13 %
|
|
|
|
4.37 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Includes federal and state tax effect of tax-exempt
securities and loans.
|
|
|
|
|
|
|
Princeton Bancorp,
Inc.
|
Quarterly Financial
Highlights
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
|
September
|
|
June
|
|
March
|
|
December
|
|
September
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets
|
1.60 %
|
|
1.60 %
|
|
1.56 %
|
|
1.76 %
|
|
1.70 %
|
|
Return on average
equity
|
13.20 %
|
|
11.98 %
|
|
11.05 %
|
|
13.20 %
|
|
12.91 %
|
|
Return on average tangible
equity1
|
13.83 %
|
|
12.57 %
|
|
11.60 %
|
|
13.89 %
|
|
13.59 %
|
|
Net interest
margin
|
3.76 %
|
|
3.95 %
|
|
4.59 %
|
|
4.82 %
|
|
4.64 %
|
|
Net interest margin
(FTE)2
|
3.81 %
|
|
3.99 %
|
|
4.66 %
|
|
4.89 %
|
|
4.71 %
|
|
Efficiency ratio -
non-GAAP3
|
59.89 %
|
|
60.82 %
|
|
53.43 %
|
|
49.56 %
|
|
51.49 %
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMON STOCK
DATA
|
|
|
|
|
|
|
|
|
|
|
Market value at period
end
|
$ 28.99
|
|
$ 27.32
|
|
$ 31.72
|
|
$ 31.72
|
|
$ 28.35
|
|
Market range:
|
|
|
|
|
|
|
|
|
|
|
High
|
$ 31.69
|
|
$ 33.00
|
|
$ 37.18
|
|
$ 32.80
|
|
$ 29.95
|
|
Low
|
$ 27.37
|
|
$ 24.09
|
|
$ 31.18
|
|
$ 28.57
|
|
$ 27.16
|
|
Book value per common share
at period end
|
$ 36.86
|
|
$ 36.45
|
|
$ 35.98
|
|
$ 35.16
|
|
$ 34.00
|
|
Tangible book value per
common share at period end4
|
$ 35.21
|
|
$ 34.78
|
|
$ 34.29
|
|
$ 33.45
|
|
$ 32.27
|
|
Shares of common stock
outstanding (in thousands)
|
6,299
|
|
6,279
|
|
6,262
|
|
6,245
|
|
6,251
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL
RATIOS
|
|
|
|
|
|
|
|
|
|
|
Total capital (to
risk-weighted assets)
|
14.96 %
|
|
14.57 %
|
|
15.43 %
|
|
15.12 %
|
|
14.71 %
|
|
Tier 1 capital (to
risk-weighted assets)
|
13.89 %
|
|
13.50 %
|
|
14.36 %
|
|
14.06 %
|
|
13.63 %
|
|
Tier 1 capital (to
average assets)
|
12.38 %
|
|
13.43 %
|
|
14.00 %
|
|
13.47 %
|
|
13.10 %
|
|
Period-end equity to
assets
|
12.14 %
|
|
12.42 %
|
|
14.21 %
|
|
13.71 %
|
|
13.26 %
|
|
Period-end tangible equity
to tangible assets
|
11.66 %
|
|
11.92 %
|
|
13.64 %
|
|
13.13 %
|
|
12.67 %
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY DATA
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs
(recoveries)
|
$
(23)
|
|
$ 1,842
|
|
$
(3)
|
|
$ 406
|
|
$ 200
|
|
Annualized net charge-offs
(recoveries) to average loans
|
-0.006 %
|
|
0.514 %
|
|
-0.001 %
|
|
0.118 %
|
|
0.058 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming
loans
|
$ 6,755
|
|
$ 9,753
|
|
$ 6,456
|
|
$ 266
|
|
$ 370
|
|
Other real estate
owned
|
-
|
|
33
|
|
-
|
|
-
|
|
-
|
|
Total nonperforming
assets
|
$ 6,755
|
|
$ 9,786
|
|
$ 6,456
|
|
$ 266
|
|
$ 370
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses
as a percent of:
|
|
|
|
|
|
|
|
|
|
|
Period-end loans, net of
deferred fees and
costs
|
1.20 %
|
|
1.20 %
|
|
1.19 %
|
|
1.20 %
|
|
1.21 %
|
|
Nonaccrual
loans
|
266.35 %
|
|
184.25 %
|
|
255.68 %
|
|
6188.35 %
|
|
2286.15 %
|
|
Nonperforming
assets
|
266.35 %
|
|
183.63 %
|
|
255.68 %
|
|
6188.35 %
|
|
2286.15 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans as a percent of total loans, net of deferred fees
and costs
|
0.45 %
|
|
0.65 %
|
|
0.46 %
|
|
0.02 %
|
|
0.03 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Return
on average tangible equity is a non-GAAP measure that represents
the rate of return on tangible common equity.
|
|
|
|
|
|
|
2Includes
the effect of tax-exempt securities and loans.
|
|
|
|
|
|
|
|
|
|
|
3The
efficiency ratio is a non-GAAP measure that represents the ratio of
non-interest expense (excluding amortization of core deposit
intangible and merger-)
|
|
related
expenses) divided by net interest income and non-interest income
(excluding bargain purchase gain).
|
|
|
|
|
|
|
|
4Tangible
book value per common share is a non-GAAP measure that represents
book value per common share which
|
|
|
|
|
|
|
excludes goodwill and
core deposit intangible.
|
|
|
|
|
|
|
|
|
|
|
Contact
George Rapp
609.454.0718
grapp@thebankofprinceton.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/princeton-bancorp-announces-third-quarter-2023-results-301968156.html
SOURCE The Bank of Princeton