QUINCY,
Mass., July 30, 2024 /PRNewswire/ -- CFSB
Bancorp, Inc. (the "Company") (NASDAQ Capital Market: CFSB), the
holding company for Colonial Federal Savings Bank (the "Bank"),
announced net income of $160,000, or
$0.03 per basic and diluted share,
for the three months ended June 30,
2024 compared to a net loss of $40,000, or $0.01
per basic and diluted share, for the three months ended
March 31, 2024 and net income of
$105,000, or $0.02 per basic and diluted share, for the three
months ended June 30, 2023.
For the twelve months ended June 30,
2024, net income was $33,000,
or $0.01 per basic and diluted share,
compared to net income of $1.4
million, or $0.23 per basic
and diluted share, for the twelve months ended June 30, 2023.
Michael E. McFarland, President
and Chief Executive Officer, stated "Liabilities continue to
reprice at a faster pace than assets. Our business model has been
strained over the last two years due to continued inversion of the
yield curve. As assets reprice upward combined with some reductions
from the Federal Reserve on interest rates these challenges should
begin to diminish."
Fourth Quarter Operating Results
Net interest income,
on a fully tax-equivalent basis, decreased by $20,000, or 1.2%, to $1.6
million for the three months ended June 30, 2024, from $1.7
million for the three months ended March 31, 2024. The net interest margin decreased
by three basis points to 1.93% for the three months ended
June 30, 2024, from 1.96%, for the
three months ended March 31, 2024.
Interest income increased $119,000,
or 3.9%, due to a $27,000 increase in
interest and dividends on debt securities and a $106,000 increase in interest on short-term
investments, offset by a $14,000
decrease in interest and fees on loans. These changes reflect an
overall increased yield on interest-earning assets of 8 basis
points, due to the high rate environment as well as an increase in
the average balance of cash and short-term investments of
$5.3 million, or 35.7%, and an
increase in interest-bearing deposits of $3.9 million, or 1.7%, offset by a decrease in
loans of $2.9 million, or 1.7%.
Interest expense increased $139,000,
or 10.2%, due to an increase of $192,000 in interest expense on interest-bearing
deposits, offset by a $53,000
decrease in interest expense on FHLB advances. The increase in
interest expense on interest-bearing deposits, reflected a 29 basis
point increase in the average cost, primarily due to the higher
interest rate environment and a higher percentage of higher costing
certificates of deposit in the portfolio, and a $3.9 million increase in the average balance. The
decrease in the expense on FHLB advances, was due to a $3.8 million, or 27.0%, decrease in the average
balances for the three months ended June 30,
2024 compared to the three months ended March 31, 2024 and a 26 basis point decrease in
the average cost.
Net interest income, on a fully tax-equivalent basis, decreased
by $274,000, or 14.3%, to
$1.6 million for the three months
ended June 30, 2024, from
$1.9 million for the three months
ended June 30, 2023. The net interest
margin decreased by 38 basis points to 1.93% for the three months
ended June 30, 2024, from 2.31% for
the three months ended June 30, 2023.
The decline was primarily due to a 161 basis point increase in the
average rate for certificates of deposit and an $18.3 million increase in the average balance of
certificates of deposit, offset by a 41 basis point increase in the
average yield on interest-earning assets and a $9.0 million increase in the average balance of
interest-earning assets. The increase in certificates of deposits
and a corresponding decrease of $17.0
million in the average balance of other interest-bearing
deposits reflected customers desire to seek higher interest-earning
accounts. The interest earned on loans increased $44,000, to $1.8
million for the three months ended June 30, 2024, from $1.7
million for the three months ended June 30, 2023. The interest earned on securities
increased $137,000, to $1.1 million for the three months ended
June 30, 2024, from $968,000 for the three months ended June 30, 2023. The interest earned on cash and
short-term investments increased $244,000, to $282,000 for the three months ended June 30, 2024 from $38,000 for the three months ended June 30, 2023. The interest earned on
interest-earning assets was due to higher average cash balances as
well as higher yields due to the higher interest rate environment,
offset by $6.3 million decrease in
the average balance of loans and a $1.6
million decrease in the average balance of securities.
The Company recorded reversals of the provision for credit
losses of $32,000 and $20,000 for the three months ended June 30, 2024 and March
31, 2024, respectively. The Company did not record a
provision for loan losses during the three months ended
June 30, 2023. The reversals of the
provision for credit losses and the absence of a provision were due
to changes in economic conditions, lower loan balances and
continued strong asset quality. The allowance for credit losses as
a percentage of total loans was 0.90%, 0.90%, and 0.98% at
June 30, 2024, March 31, 2024 and June
30, 2023, respectively.
Non-interest income decreased $1,000, or 0.6%, to $166,000 for the three months ended June 30, 2024, from $167,000 for the three months ended March 31, 2024, primarily due to a decrease of
$4,000 in customer service fees and a
decrease of $1,000 in income on
bank-owned life insurance, offset by an increase of $4,000 in other income.
Non-interest income increased $2,000, or 1.2%, to $166,000 for the three months ended June 30, 2024, from $164,000 for the three months ended June 30, 2023, primarily due to an increase in
other income of $2,000, or 3.3%.
Non-interest expense decreased $143,000, or 7.5%, to $1.8
million for the three months ended June 30, 2024, from $1.9
million for the three months ended March 31, 2024. The decrease was due to a
decrease in salaries and employee benefits of $87,000, or 7.8%, primarily due to the reduced
cost of the pension plan, a decrease in occupancy and equipment
expense of $31,000, or 12.1%, due to
a reduction in service contracts expense and the lack of snow
removal costs, a decrease of $15,000,
or 15.5%, in data processing fees and a decrease of $13,000, or 3.5% in other general and
administrative costs.
Non-interest expense decreased $168,000, or 8.7%, to $1.8
million for the three months ended June 30, 2024, from $1.9
million for the three months ended June 30, 2023. The decrease was due to a decrease
in salaries and employee benefits of $116,000, or 10.1%, primarily due to the reduced
cost of the pension plan and a decrease in headcount, a decrease in
occupancy and equipment expense of $49,000, or 17.9%, due to a reduction in service
contracts expense offset by an increase in utilities expense and a
decrease of $9,000, or 20.9%, in
deposit insurance.
The Company recorded an income tax benefit of $106,000 for the three months ended June 30, 2024, compared to an income tax benefit
of $42,000 for the three months ended
March 31, 2024 and income tax expense
of $19,000 for the three months ended
June 30, 2023. The decrease in income
tax expense for the three months ended June
30, 2024, compared to the three months ended March 31, 2024 was due to an income tax benefit
related to the recognition of a post-retirement benefit and
adjustments to the net deferred tax asset. The decrease in income
tax expense for the three months ended June
30, 2024, compared to the three months ended June 30, 2023, was due to a decrease in income
before income taxes, an income tax benefit related to the
recognition of a post-retirement benefit and adjustments to the net
deferred tax asset.
Full Year Operating Results
Net interest income
decreased, on a fully tax-equivalent basis, by $2.1 million, or 23.3%, to $6.8 million for the twelve months ended
June 30, 2024 from $8.9 million for the twelve months ended
June 30, 2023, due to a $3.0 million increase in interest expense due to
an increase in the interest on certificates of deposit of
$2.7 million and the increase in
interest on FHLB advances of $399,000. The Company recognized a 127 basis
point increase in the cost of interest-bearing liabilities, due to
higher interest rates and a greater percentage of interest-bearing
liabilities in higher-costing certificates of deposit and increased
borrowings. The increase in interest expense was offset by an
increase in interest income of $979,000 due to higher average yields. Interest
income on loans increased $325,000
due to a 25 basis point increase in the average yield on loans,
offset by a decrease in the average balance of loans of
$3.0 million, or 1.7%. Income on
securities increased $443,000 due to
a 31 basis point increase in the average yield on securities,
offset by a decrease in the average balance of securities of
$1.1 million, or 0.8%. The interest
earned on cash and short-term investments increased $211,000 from the prior year, due to a 197 basis
point increase in the average yield, offset by a decrease of
$74,000 in the average balance of
cash and short-term investments. The net interest margin decreased
58 basis points for the twelve months ended June 30, 2024, to 2.03%, from 2.61% in the prior
year.
The Company recognized a reversal of the provision for credit
losses of $322,000 for the twelve
months ended June 30, 2024, compared
to no provision for loan losses in the prior year period. The
reversal of the provision for credit losses for the twelve months
ended June 30, 2024 was recorded due
to improved economic conditions, lower loan balances and continued
strong asset quality.
Non-interest income increased $1,000, or 0.2%, to $665,000 for the twelve months ended June 30, 2024, from $664,000 for the twelve months ended June 30, 2023. The decrease was primarily due to
increases in customer service fees of $9,000 and income on bank-owned life insurance of
$9,000, offset by a decrease of
$17,000 in safe deposit box fees as
we now recognize fees over the rental period.
Non-interest expense increased $29,000, or 0.4%, to $7.7
million for the twelve months ended June 30, 2024, compared to $7.7 million for the twelve months ended
June 30, 2023. Salaries and benefits
increased $41,000, or 0.9%, to
$4.6 million, due to annual increases
to salaries and health insurance of employees and employee
stock-based compensation expense. Deposit insurance increased
$27,000, data processing costs
increased $25,000 and other general
and administrative expenses increased $34,000, offset by a decrease of $53,000 in occupancy and equipment expense and a
decrease of $45,000 in advertising
costs.
Income tax expense decreased $340,000 to an income tax benefit of $39,000 for the twelve months ended June 30, 2024, compared to an income tax expense
of $301,000 for the twelve months
ended June 30, 2023, due to the
decrease in income before income taxes, partially offset by an
increase in the deferred tax valuation allowance.
Balance Sheet
Assets: At
June 30, 2024, total assets amounted
to $363.4 million, compared to
$349.0 million at June 30, 2023, an increase of $14.4 million, or 4.1%, primarily due to a
$20.1 million increase in cash and
cash equivalents, a $323,000 increase
in FHLB of Boston stock, a
$268,000 increase in bank-owned life
insurance, a $166,000 increase in
deferred tax asset and a $216,000
increase in other assets, offset by a $5.5
million decrease in net loans, a $941,000 decrease in securities, a $167,000 decrease in premises and equipment and a
$93,000 decrease in operating lease
right of use asset. The increase in cash and cash equivalents was
due to increases in deposits and FHLBB advances. The decrease in
loans was a result of borrower principal payments exceeding new
originations, due to the higher interest rate environment.
Asset Quality: At June 30,
2024, there were four current loans rated substandard with a
provision for credit loss of $10,000.
There were no loans rated special mention, doubtful or loss and no
non-performing or delinquent loans at June
30, 2024. There were no charge-offs of loans for the three
or twelve months ended June 30, 2024
or 2023.
Liabilities: Deposits increased by
$7.5 million, or 2.8%, during the
twelve months ended June 30, 2024,
due to an increase of $21.6 million
in higher-yielding term certificates, offset by a decrease of
$10.0 million in regular accounts and
$5.0 million in money market
accounts. FHLBB advances were $10.4
million at June 30, 2024
compared to $3.7 million at
June 30, 2023, as we implemented a
leverage strategy to increase liquidity and interest income.
Stockholders' Equity: Total stockholders'
equity increased $161,000, to
$76.1 million at June 30, 2024, from $75.9
million at June 30, 2023. The
increase was primarily due to the changes in unearned ESOP
compensation of $102,000, and
stock-based compensation of $358,000
and net income of $33,000,
offset by the effect of the adoption of ASU 2016-13, net of taxes,
of $223,000, and the repurchase of
company stock of $78,000 for the
twelve months ended June 30,
2024.
On July 1, 2023, the Company
adopted ASU 2016-13, which replaced the incurred loss methodology
with an expected loss methodology that is referred to as the
current expected credit loss ("CECL") methodology. The measurement
of expected credit losses under the CECL methodology is applicable
to financial assets measured at amortized cost, including loans
receivable and securities held to maturity. In addition, ASC 326
made changes to the accounting for securities available for sale.
It also applies to off-balance sheet credit exposures not accounted
for as insurance, such as loan commitments, standby letters of
credit, financial guarantees, and other similar instruments. The
following table illustrates the impact of ASC 326:
|
|
Pre-ASC 326
Adoption
|
|
|
As Reported Under
ASC 326
|
|
|
|
|
(In
thousands)
|
|
June 30,
2023
|
|
|
July 1,
2023
|
|
|
Impact of ASC 326
Adoption
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses on
securities held to maturity
|
|
$
|
-
|
|
|
$
|
(276)
|
|
|
$
|
(276)
|
|
Allowance for credit
losses on loans
|
|
|
(1,747)
|
|
|
|
(1,759)
|
|
|
|
(12)
|
|
Deferred tax asset on
allowance for
credit losses
|
|
|
466
|
|
|
|
378
|
|
|
|
(88)
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses on off-
balance sheet exposures
|
|
$
|
-
|
|
|
$
|
23
|
|
|
$
|
23
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
|
|
|
|
|
|
Retained
earnings
|
|
$
|
50,416
|
|
|
$
|
50,193
|
|
|
$
|
(223)
|
|
About CFSB Bancorp, Inc.
CFSB Bancorp, Inc. is the
federal mid-tier holding company of Colonial Federal Savings Bank
and is the majority-owned subsidiary of 15 Beach, MHC. Colonial
Federal Savings Bank is a federally chartered stock savings bank
that has served the banking needs of its customers on the south
shore of Massachusetts since 1889.
It operates from three full-service offices and one limited-service
office in Quincy, Holbrook and Weymouth, Massachusetts.
Forward Looking Statements
This press release contains
forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, which can be identified by the use
of words such as "estimate," "project," "believe," "intend,"
"anticipate," "assume," "plan," "seek," "expect," "will," "may,"
"should," "indicate," "would," "contemplate," "continue," "target"
and words of similar meaning. These forward-looking statements are
based on our current beliefs and expectations and are inherently
subject to significant business, economic and competitive
uncertainties and contingencies, many of which are beyond our
control. In addition, these forward-looking statements are subject
to assumptions with respect to future business strategies and
decisions that are subject to change. Certain factors that could
cause actual results to differ materially from expected results
include increased competitive pressures, demand for loan products,
deposit flows, changes in the interest rate environment, the
effects of inflation, general economic conditions or conditions
within the securities markets, monetary and fiscal policies of the
U.S. Government, including policies of the U.S. Treasury and the
Board of Governors of the FRB, changes in the quality, size and
composition of our loan and securities portfolios, changes in
liquidity, including the size and composition of our deposit
portfolio, and the percentage of uninsured deposits in the
portfolio; changes in asset quality, prepayment speeds, charge-offs
and/or credit loss provisions, our ability to access cost-effective
funding; changes in demand for our products and services,
legislative, accounting, tax and regulatory changes, the current or
anticipated impact of military conflict, terrorism or other
geopolitical events, a failure in or breach of our operational or
security systems or infrastructure, including cyberattacks that
could adversely affect the Company's financial condition and
results of operations and the business in which the Company and the
Bank are engaged, the failure to maintain current technologies and
the failure to retain or attract employees.
You should not place undue reliance on forward-looking
statements. CFSB Bancorp, Inc. undertakes no obligation to revise
these forward-looking statements or to reflect events or
circumstances after the date of this press release.
CFSB Bancorp, Inc.
and Subsidiary
Consolidated Balance
Sheets (Unaudited)
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
June
30,
|
|
|
June
30,
|
|
|
|
2024
|
|
|
2023
|
|
Assets:
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
1,339
|
|
|
$
|
1,486
|
|
Short-term
investments
|
|
|
25,620
|
|
|
|
5,375
|
|
Total cash and cash
equivalents
|
|
|
26,959
|
|
|
|
6,861
|
|
Securities available
for sale, at fair value
|
|
|
113
|
|
|
|
146
|
|
Securities held to
maturity, at amortized cost, net of allowance for credit
losses
|
|
|
146,994
|
|
|
|
147,902
|
|
Loans:
|
|
|
|
|
|
|
1-4 family
|
|
|
138,005
|
|
|
|
140,109
|
|
Multifamily
|
|
|
12,066
|
|
|
|
12,638
|
|
Second mortgages and
home equity lines of credit
|
|
|
3,372
|
|
|
|
2,699
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
Commercial
|
|
|
16,833
|
|
|
|
20,323
|
|
Total mortgage loans
on real estate
|
|
|
170,276
|
|
|
|
175,769
|
|
Consumer
|
|
|
65
|
|
|
|
49
|
|
Home
improvement
|
|
|
2,037
|
|
|
|
2,191
|
|
Total loans
|
|
|
172,378
|
|
|
|
178,009
|
|
Allowance for credit
losses
|
|
|
(1,553)
|
|
|
|
(1,747)
|
|
Net deferred loan costs
and fees, and purchase premiums
|
|
|
(387)
|
|
|
|
(351)
|
|
Loans, net
|
|
|
170,438
|
|
|
|
175,911
|
|
Federal Home Loan Bank
of Boston stock, at cost
|
|
|
704
|
|
|
|
381
|
|
Premises and equipment,
net
|
|
|
3,246
|
|
|
|
3,413
|
|
Accrued interest
receivable
|
|
|
1,398
|
|
|
|
1,363
|
|
Bank-owned life
insurance
|
|
|
10,670
|
|
|
|
10,402
|
|
Deferred tax
asset
|
|
|
1,245
|
|
|
|
1,079
|
|
Operating lease right
of use asset
|
|
|
860
|
|
|
|
953
|
|
Other assets
|
|
|
812
|
|
|
|
596
|
|
Total
assets
|
|
$
|
363,439
|
|
|
$
|
349,007
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
Non-interest bearing
NOW and demand
|
|
$
|
34,124
|
|
|
$
|
32,760
|
|
Interest bearing NOW
and demand
|
|
|
28,262
|
|
|
|
28,778
|
|
Regular and
other
|
|
|
54,192
|
|
|
|
64,184
|
|
Money market
accounts
|
|
|
21,956
|
|
|
|
26,995
|
|
Term
certificates
|
|
|
132,307
|
|
|
|
110,659
|
|
Total
deposits
|
|
|
270,841
|
|
|
|
263,376
|
|
Federal Home Loan Bank
of Boston advances
|
|
|
10,350
|
|
|
|
3,675
|
|
Mortgagors' escrow
accounts
|
|
|
1,525
|
|
|
|
1,596
|
|
Operating lease
liability
|
|
|
877
|
|
|
|
962
|
|
Accrued expenses and
other liabilities
|
|
|
3,796
|
|
|
|
3,509
|
|
Total
liabilities
|
|
|
287,389
|
|
|
|
273,118
|
|
|
|
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
|
|
|
Common stock
|
|
|
65
|
|
|
|
65
|
|
Additional paid-in
capital
|
|
|
28,139
|
|
|
|
27,814
|
|
Treasury
Stock
|
|
|
(78)
|
|
|
|
-
|
|
Retained
earnings
|
|
|
50,226
|
|
|
|
50,416
|
|
Accumulated other
comprehensive loss, net of tax
|
|
|
(1)
|
|
|
|
(3)
|
|
Unearned compensation -
ESOP
|
|
|
(2,301)
|
|
|
|
(2,403)
|
|
Total stockholders'
equity
|
|
|
76,050
|
|
|
|
75,889
|
|
Total liabilities and
stockholders' equity
|
|
$
|
363,439
|
|
|
$
|
349,007
|
|
CFSB Bancorp, Inc.
and Subsidiary
Consolidated
Statements of Net Income (Loss) (Unaudited)
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
For the Year
Ended
|
|
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Interest and
dividend income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
1,763
|
|
|
$
|
1,777
|
|
|
$
|
1,719
|
|
|
$
|
7,020
|
|
|
$
|
6,695
|
|
Interest and dividends
on debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
999
|
|
|
|
965
|
|
|
|
845
|
|
|
|
3,736
|
|
|
|
3,228
|
|
Tax-exempt
|
|
|
84
|
|
|
|
89
|
|
|
|
99
|
|
|
|
363
|
|
|
|
414
|
|
Interest on short-term
investments
|
|
|
282
|
|
|
|
176
|
|
|
|
38
|
|
|
|
552
|
|
|
|
341
|
|
Total interest and
dividend income
|
|
|
3,128
|
|
|
|
3,007
|
|
|
|
2,701
|
|
|
|
11,671
|
|
|
|
10,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,389
|
|
|
|
1,197
|
|
|
|
757
|
|
|
|
4,513
|
|
|
|
1,872
|
|
Borrowings
|
|
|
118
|
|
|
|
171
|
|
|
|
51
|
|
|
|
453
|
|
|
|
54
|
|
Total interest
expense
|
|
|
1,507
|
|
|
|
1,368
|
|
|
|
808
|
|
|
|
4,966
|
|
|
|
1,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
1,621
|
|
|
|
1,639
|
|
|
|
1,893
|
|
|
|
6,705
|
|
|
|
8,752
|
|
Provision for (reversal
of) credit losses
|
|
|
(32)
|
|
|
|
(20)
|
|
|
|
-
|
|
|
|
(322)
|
|
|
|
-
|
|
Net interest income
after provision for (reversal of) credit losses
|
|
|
1,653
|
|
|
|
1,659
|
|
|
|
1,893
|
|
|
|
7,027
|
|
|
|
8,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer service
fees
|
|
|
37
|
|
|
|
41
|
|
|
|
36
|
|
|
|
155
|
|
|
|
146
|
|
Income on bank-owned
life insurance
|
|
|
66
|
|
|
|
67
|
|
|
|
67
|
|
|
|
267
|
|
|
|
258
|
|
Other
income
|
|
|
63
|
|
|
|
59
|
|
|
|
61
|
|
|
|
243
|
|
|
|
260
|
|
Total non-interest
income
|
|
|
166
|
|
|
|
167
|
|
|
|
164
|
|
|
|
665
|
|
|
|
664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
1,030
|
|
|
|
1,117
|
|
|
|
1,146
|
|
|
|
4,558
|
|
|
|
4,517
|
|
Occupancy and
equipment
|
|
|
225
|
|
|
|
256
|
|
|
|
274
|
|
|
|
975
|
|
|
|
1,028
|
|
Advertising
|
|
|
34
|
|
|
|
32
|
|
|
|
37
|
|
|
|
140
|
|
|
|
185
|
|
Data
processing
|
|
|
82
|
|
|
|
97
|
|
|
|
82
|
|
|
|
369
|
|
|
|
344
|
|
Deposit
insurance
|
|
|
34
|
|
|
|
33
|
|
|
|
43
|
|
|
|
133
|
|
|
|
106
|
|
Other general and
administrative
|
|
|
360
|
|
|
|
373
|
|
|
|
351
|
|
|
|
1,523
|
|
|
|
1,489
|
|
Total non-interest
expense
|
|
|
1,765
|
|
|
|
1,908
|
|
|
|
1,933
|
|
|
|
7,698
|
|
|
|
7,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
|
|
54
|
|
|
|
(82)
|
|
|
|
124
|
|
|
|
(6)
|
|
|
|
1,747
|
|
Provision (benefit) for
income taxes
|
|
|
(106)
|
|
|
|
(42)
|
|
|
|
19
|
|
|
|
(39)
|
|
|
|
301
|
|
Net income
(loss)
|
|
$
|
160
|
|
|
$
|
(40)
|
|
|
$
|
105
|
|
|
$
|
33
|
|
|
$
|
1,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.03
|
|
|
$
|
(0.01)
|
|
|
$
|
0.02
|
|
|
$
|
0.01
|
|
|
$
|
0.23
|
|
Diluted
|
|
$
|
0.03
|
|
|
$
|
(0.01)
|
|
|
$
|
0.02
|
|
|
$
|
0.01
|
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
6,307,261
|
|
|
|
6,292,060
|
|
|
|
6,279,656
|
|
|
|
6,291,529
|
|
|
|
6,275,819
|
|
Diluted
|
|
|
6,307,261
|
|
|
|
6,292,060
|
|
|
|
6,279,790
|
|
|
|
6,291,529
|
|
|
|
6,275,874
|
|
CFSB Bancorp, Inc.
and Subsidiary
Average Balances and
Yields, Fully Tax-Equivalent Basis (Unaudited)
(Dollars in
thousands)
|
|
|
|
|
Average Balance and
Yields
|
|
|
Three Months
Ended
|
|
|
June 30,
2024
|
|
|
March 31,
2024
|
|
|
June 30,
2023
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
(Dollars in
thousands)
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
|
172,191
|
|
|
$
|
1,763
|
|
|
|
4.10
|
%
|
|
$
|
175,072
|
|
|
$
|
1,777
|
|
|
|
4.06
|
%
|
|
|
178,474
|
|
|
|
1,719
|
|
|
|
3.85
|
%
|
Securities
(1)
|
|
148,748
|
|
|
|
1,105
|
|
|
|
2.97
|
%
|
|
|
149,442
|
|
|
|
1,078
|
|
|
|
2.89
|
%
|
|
|
150,383
|
|
|
|
968
|
|
|
|
2.57
|
%
|
Cash and short-term
investments
|
|
20,266
|
|
|
|
282
|
|
|
|
5.57
|
%
|
|
|
14,933
|
|
|
|
176
|
|
|
|
4.71
|
%
|
|
|
3,331
|
|
|
|
38
|
|
|
|
4.56
|
%
|
Total interest-earning
assets
|
|
341,205
|
|
|
|
3,150
|
|
|
|
3.69
|
%
|
|
|
339,447
|
|
|
|
3,031
|
|
|
|
3.57
|
%
|
|
|
332,188
|
|
|
|
2,725
|
|
|
|
3.28
|
%
|
Noninterest-earning
assets
|
|
17,059
|
|
|
|
|
|
|
|
|
|
17,082
|
|
|
|
|
|
|
|
|
|
17,118
|
|
|
|
|
|
|
|
Total
assets
|
$
|
358,264
|
|
|
|
|
|
|
|
|
$
|
356,529
|
|
|
|
|
|
|
|
|
$
|
349,306
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
29,463
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
30,261
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
30,051
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
Savings
deposits
|
|
55,173
|
|
|
|
14
|
|
|
|
0.10
|
%
|
|
|
57,619
|
|
|
|
14
|
|
|
|
0.10
|
%
|
|
|
64,996
|
|
|
|
16
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
22,332
|
|
|
|
13
|
|
|
|
0.23
|
%
|
|
|
23,396
|
|
|
|
15
|
|
|
|
0.26
|
%
|
|
|
28,890
|
|
|
|
19
|
|
|
|
0.26
|
%
|
Certificates of
deposit
|
|
129,340
|
|
|
|
1,358
|
|
|
|
4.20
|
%
|
|
|
121,108
|
|
|
|
1,164
|
|
|
|
3.84
|
%
|
|
|
111,041
|
|
|
|
718
|
|
|
|
2.59
|
%
|
Total interest-bearing
deposits
|
|
236,308
|
|
|
|
1,389
|
|
|
|
2.35
|
%
|
|
|
232,384
|
|
|
|
1,197
|
|
|
|
2.06
|
%
|
|
|
234,978
|
|
|
|
757
|
|
|
|
1.29
|
%
|
FHLB
advances
|
|
10,350
|
|
|
|
118
|
|
|
|
4.56
|
%
|
|
|
14,186
|
|
|
|
171
|
|
|
|
4.82
|
%
|
|
|
3,916
|
|
|
|
51
|
|
|
|
5.21
|
%
|
Total interest-bearing
liabilities
|
|
246,658
|
|
|
|
1,507
|
|
|
|
2.44
|
%
|
|
|
246,570
|
|
|
|
1,368
|
|
|
|
2.22
|
%
|
|
|
238,894
|
|
|
|
808
|
|
|
|
1.35
|
%
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits
|
|
29,790
|
|
|
|
|
|
|
|
|
|
28,530
|
|
|
|
|
|
|
|
|
|
28,881
|
|
|
|
|
|
|
|
Other
noninterest-bearing liabilities
|
|
6,011
|
|
|
|
|
|
|
|
|
|
5,650
|
|
|
|
|
|
|
|
|
|
5,726
|
|
|
|
|
|
|
|
Total
liabilities
|
|
282,459
|
|
|
|
|
|
|
|
|
|
280,750
|
|
|
|
|
|
|
|
|
|
273,501
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
75,805
|
|
|
|
|
|
|
|
|
|
75,779
|
|
|
|
|
|
|
|
|
|
75,805
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
358,264
|
|
|
|
|
|
|
|
|
$
|
356,529
|
|
|
|
|
|
|
|
|
$
|
349,306
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
1,643
|
|
|
|
|
|
|
|
|
$
|
1,663
|
|
|
|
|
|
|
|
|
$
|
1,917
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
1.25
|
%
|
|
|
|
|
|
|
|
|
1.35
|
%
|
|
|
|
|
|
|
|
|
1.93
|
%
|
Net interest-earning
assets(3)
|
$
|
94,547
|
|
|
|
|
|
|
|
|
$
|
92,877
|
|
|
|
|
|
|
|
|
$
|
93,294
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
1.93
|
%
|
|
|
|
|
|
|
|
|
1.96
|
%
|
|
|
|
|
|
|
|
|
2.31
|
%
|
Cost of
deposits(5)
|
|
|
|
|
|
|
|
2.09
|
%
|
|
|
|
|
|
|
|
|
1.84
|
%
|
|
|
|
|
|
|
|
|
1.15
|
%
|
Cost of
funds(6)
|
|
|
|
|
|
|
|
2.18
|
%
|
|
|
|
|
|
|
|
|
1.99
|
%
|
|
|
|
|
|
|
|
|
1.21
|
%
|
Ratio of
interest-earning assets to interest-
bearing liabilities
|
|
138.33
|
%
|
|
|
|
|
|
|
|
|
137.67
|
%
|
|
|
|
|
|
|
|
|
139.05
|
%
|
|
|
|
|
|
|
|
(1) Includes tax
equivalent adjustments for municipal securities, based on a
statutory tax rate of 21%, of $22,000, $24,000, and $24,000 for the
three months ended June 30, 2024, March 31, 2024 and June 30, 2023,
respectively.
|
(2) Net interest rate
spread represents the difference between the weighted average yield
earned on interest-earning assets and the weighted average rate
paid on interest-bearing liabilities.
|
(3) Net
interest-earning assets represent total interest-earning assets
less total interest-bearing liabilities.
|
(4) Net interest margin
represents net interest income divided by average total
interest-earning assets.
|
(5) Cost of deposits
represents the total interest paid on deposits, divided by total
interest-bearing deposits plus total noninterest-bearing
deposits.
|
(6) Cost of funds
represents the total interest paid on liabilities, divided by total
interest-bearing liabilities plus total noninterest-bearing
deposits.
|
CFSB Bancorp, Inc.
and Subsidiary
Average Balances and
Yields, Fully Tax-Equivalent Basis (Unaudited)
(Dollars in
thousands)
|
|
|
|
|
Average Balance and
Yields
|
|
|
Twelve Months
Ended
|
|
|
June 30,
2024
|
|
|
June 30,
2023
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
(Dollars in
thousands)
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
|
175,028
|
|
|
$
|
7,020
|
|
|
|
4.01
|
%
|
|
$
|
178,044
|
|
|
$
|
6,695
|
|
|
|
3.76
|
%
|
Securities
(1)
|
|
149,160
|
|
|
|
4,195
|
|
|
|
2.81
|
%
|
|
|
150,334
|
|
|
|
3,752
|
|
|
|
2.50
|
%
|
Cash and short-term
investments
|
|
10,849
|
|
|
|
552
|
|
|
|
5.09
|
%
|
|
|
10,923
|
|
|
|
341
|
|
|
|
3.12
|
%
|
Total interest-earning
assets
|
|
335,037
|
|
|
|
11,767
|
|
|
|
3.51
|
%
|
|
|
339,301
|
|
|
|
10,788
|
|
|
|
3.18
|
%
|
Noninterest-earning
assets
|
|
16,838
|
|
|
|
|
|
|
|
|
|
16,701
|
|
|
|
|
|
|
|
Total
assets
|
$
|
351,875
|
|
|
|
|
|
|
|
|
$
|
356,002
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
29,845
|
|
|
$
|
14
|
|
|
|
0.05
|
%
|
|
$
|
32,252
|
|
|
$
|
16
|
|
|
|
0.05
|
%
|
Savings
deposits
|
|
58,569
|
|
|
|
61
|
|
|
|
0.10
|
%
|
|
|
70,338
|
|
|
|
70
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
24,044
|
|
|
|
59
|
|
|
|
0.25
|
%
|
|
|
37,197
|
|
|
|
98
|
|
|
|
0.26
|
%
|
Certificates of
deposit
|
|
119,382
|
|
|
|
4,379
|
|
|
|
3.67
|
%
|
|
|
103,410
|
|
|
|
1,688
|
|
|
|
1.63
|
%
|
Total interest-bearing
deposits
|
|
231,840
|
|
|
|
4,513
|
|
|
|
1.95
|
%
|
|
|
243,197
|
|
|
|
1,872
|
|
|
|
0.77
|
%
|
FHLB
advances
|
|
9,091
|
|
|
|
453
|
|
|
|
4.98
|
%
|
|
|
1,037
|
|
|
|
54
|
|
|
|
5.21
|
%
|
Total interest-bearing
liabilities
|
|
240,931
|
|
|
|
4,966
|
|
|
|
2.06
|
%
|
|
|
244,234
|
|
|
|
1,926
|
|
|
|
0.79
|
%
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits
|
|
29,380
|
|
|
|
|
|
|
|
|
|
31,170
|
|
|
|
|
|
|
|
Other
noninterest-bearing liabilities
|
|
5,765
|
|
|
|
|
|
|
|
|
|
5,334
|
|
|
|
|
|
|
|
Total
liabilities
|
|
276,076
|
|
|
|
|
|
|
|
|
|
280,738
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
75,799
|
|
|
|
|
|
|
|
|
|
75,264
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
351,875
|
|
|
|
|
|
|
|
|
$
|
356,002
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
6,801
|
|
|
|
|
|
|
|
|
$
|
8,862
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
1.45
|
%
|
|
|
|
|
|
|
|
|
2.39
|
%
|
Net interest-earning
assets(3)
|
$
|
94,106
|
|
|
|
|
|
|
|
|
$
|
95,067
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
2.03
|
%
|
|
|
|
|
|
|
|
|
2.61
|
%
|
Cost of
deposits(5)
|
|
|
|
|
|
|
|
1.73
|
%
|
|
|
|
|
|
|
|
|
0.68
|
%
|
Cost of
funds(6)
|
|
|
|
|
|
|
|
1.84
|
%
|
|
|
|
|
|
|
|
|
0.70
|
%
|
Ratio of
interest-earning assets to interest-bearing liabilities
|
|
139.06
|
%
|
|
|
|
|
|
|
|
|
138.92
|
%
|
|
|
|
|
|
|
|
(1) Includes tax
equivalent adjustments for municipal securities, based on a
statutory tax rate of 21%, of $96,000 and $110,000 for the twelve
months ended June 30, 2024 and June 30, 2023,
respectively.
|
(2) Net interest rate
spread represents the difference between the weighted average yield
earned on interest-earning assets and the weighted average rate
paid on interest-bearing liabilities.
|
(3) Net
interest-earning assets represent total interest-earning assets
less total interest-bearing liabilities.
|
(4) Net interest margin
represents net interest income divided by average total
interest-earning assets.
|
(5) Cost of deposits
represents the total interest paid on deposits, divided by total
interest-bearing deposits plus total noninterest-bearing
deposits.
|
(6) Cost of funds
represents the total interest paid on liabilities, divided by total
interest-bearing liabilities plus total noninterest-bearing
deposits.
|
CFSB Bancorp, Inc.
and Subsidiary
Reconciliation of
Fully Tax-Equivalent Income (Unaudited)
(In
thousands)
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
For the Year
Ended
|
|
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
|
2024
|
|
|
2024
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Securities interest
income (no tax adjustment)
|
|
$
|
1,083
|
|
|
$
|
1,054
|
|
|
$
|
944
|
|
|
$
|
4,099
|
|
|
$
|
3,642
|
|
Tax-equivalent
adjustment
|
|
|
22
|
|
|
|
24
|
|
|
|
24
|
|
|
|
96
|
|
|
|
110
|
|
Securities
(tax-equivalent basis)
|
|
$
|
1,105
|
|
|
$
|
1,078
|
|
|
$
|
968
|
|
|
$
|
4,195
|
|
|
$
|
3,752
|
|
Net interest income (no
tax adjustment)
|
|
$
|
1,621
|
|
|
$
|
1,639
|
|
|
$
|
1,893
|
|
|
$
|
6,705
|
|
|
|
6,859
|
|
Tax-equivalent
adjustment
|
|
|
22
|
|
|
|
24
|
|
|
|
24
|
|
|
|
96
|
|
|
|
110
|
|
Net interest income
(tax-equivalent adjustment)
|
|
$
|
1,643
|
|
|
$
|
1,663
|
|
|
$
|
1,917
|
|
|
$
|
6,801
|
|
|
$
|
6,969
|
|
CFSB Bancorp, Inc.
and Subsidiary
|
|
At or for the Three
Months Ended
|
|
|
At or for the Twelve
Months
Ended
|
|
Selected Financial
Highlights (Unaudited)
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
(In thousands,
except share and per share amounts)
|
|
2024
|
|
|
2024
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Performance
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return (loss) on
average assets (GAAP) (1, 4)
|
|
|
0.18
|
%
|
|
|
(0.04)
|
%
|
|
|
0.12
|
%
|
|
|
0.01
|
%
|
|
|
0.41
|
%
|
Return (loss) on
average equity ("ROAE") (GAAP) (1, 5)
|
|
|
0.84
|
%
|
|
|
(0.21)
|
%
|
|
|
0.55
|
%
|
|
|
0.04
|
%
|
|
|
1.92
|
%
|
Noninterest expense to
average assets (GAAP) (1)
|
|
|
1.97
|
%
|
|
|
2.14
|
%
|
|
|
2.21
|
%
|
|
|
2.14
|
%
|
|
|
2.15
|
%
|
Total loans to total
deposits
|
|
|
63.65
|
%
|
|
|
65.07
|
%
|
|
|
67.59
|
%
|
|
|
63.65
|
%
|
|
|
67.59
|
%
|
Total loans to total
assets
|
|
|
47.43
|
%
|
|
|
48.27
|
%
|
|
|
51.00
|
%
|
|
|
47.43
|
%
|
|
|
51.00
|
%
|
Efficiency ratio (GAAP)
(6)
|
|
|
98.77
|
%
|
|
|
105.65
|
%
|
|
|
93.97
|
%
|
|
|
104.45
|
%
|
|
|
81.45
|
%
|
Capital
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to
risk-weighted assets
|
|
|
33.82
|
%
|
|
|
34.07
|
%
|
|
|
32.90
|
%
|
|
|
34.07
|
%
|
|
|
32.90
|
%
|
Common equity tier 1
capital to risk-weighted assets
|
|
|
32.93
|
%
|
|
|
33.15
|
%
|
|
|
32.00
|
%
|
|
|
33.15
|
%
|
|
|
32.00
|
%
|
Tier 1 capital to
risk-weighted assets
|
|
|
32.93
|
%
|
|
|
33.15
|
%
|
|
|
32.00
|
%
|
|
|
33.15
|
%
|
|
|
32.00
|
%
|
Tier 1 capital to
average assets (2)
|
|
|
17.82
|
%
|
|
|
17.83
|
%
|
|
|
18.20
|
%
|
|
|
17.83
|
%
|
|
|
18.20
|
%
|
Asset Quality
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses on loans as a percentage of total loans
(3)
|
|
|
0.90
|
%
|
|
|
0.90
|
%
|
|
|
0.98
|
%
|
|
|
0.90
|
%
|
|
|
0.98
|
%
|
Allowance for credit
losses on loans as a percentage of non-
performing loans
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
Net (charge-offs)
recoveries to average outstanding loans
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
Non-performing loans as
a percentage of total loans
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
Non-performing loans as
a percentage of total assets
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
Informational
Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of held to
maturity securities
|
|
$
|
132,946
|
|
|
$
|
132,946
|
|
|
$
|
132,273
|
|
|
$
|
132,946
|
|
|
$
|
132,273
|
|
Book value per share
(7)
|
|
$
|
11.47
|
|
|
$
|
11.44
|
|
|
$
|
11.44
|
|
|
$
|
11.44
|
|
|
$
|
11.44
|
|
Outstanding common
shares
|
|
|
6,632,642
|
|
|
|
6,632,642
|
|
|
|
6,632,642
|
|
|
|
6,632,642
|
|
|
|
6,632,642
|
|
|
(1) Annualized, where
appropriate..
|
(2) Average assets
calculated on a quarterly basis.
|
(3) Total loans exclude
net deferred loan costs and fees.
|
(4) Represents net
income divided by average assets.
|
(5) Represents net
income divided by average stockholders' equity
|
(6) Represents total
non-interest expenses divided by net interest income and
non-interest income.
|
(7) Represents total
stockholders' equity divided by outstanding shares at period
end.
|
View original
content:https://www.prnewswire.com/news-releases/cfsb-bancorp-inc-announces-fiscal-fourth-quarter-and-full-year-2024-financial-results-302210188.html
SOURCE CFSB Bancorp, Inc.