BANKFIRST CAPITAL CORPORATION Reports Record First Quarter 2021 Earnings of $4.3 Million

2021 First Quarter Highlights:

- Net income totaled $4.3 million or $0.81 per share, compared to $2.9 million or $0.64 per share for the first quarter of 2020

- We funded approximately 608 Payroll Protection Program ("PPP") loans totaling approximately $43.4 million through March 31, 2021

- Total assets increased 35% to $1.78 billion at March 31, 2021 from $1.32 billion at March 31, 2020

- Total deposits increased 37% to $1.57 billion at March 31, 2021 from $1.15 billion at March 31, 2020

- Non interest bearing deposits increased to 29% of total deposits from 22% at March 31, 2020

- Provision for credit losses decreased to $246 thousand for Q1 2021 compared to $951 thousand in Q1 of 2020.

 

COLUMBUS, Miss., April 26, 2021 /PRNewswire/ -- BankFirst Capital Corporation (OTCQX: BFCC) (the "Company") reported record quarterly net income of $4.3 million, or $0.81 per share, for the first quarter of 2021, an increase of 7% compared to net income of $4.0 million or $0.76 per share for the fourth quarter of 2020, and an increase of 48% compared to net income of $2.9 million or $0.64 per share for the first quarter of 2020.

CEO Commentary

Moak Griffin, President and Chief Executive Officer of the Company and BankFirst Financial Services, the Company's wholly-owned subsidiary bank, stated "We are pleased to report that the activity in our local markets has increased to near pre-pandemic levels which has resulted in a record first quarter for BankFirst.  We remain optimistic that BankFirst is well positioned to continue to build on the successes achieved during 2020 as we continue to meet the needs of our customers, shareholders, and our employees.

Financial Condition and Results of Operations

Total assets were $1.78 billion at March 31, 2021 as compared to $1.73 billion at December 31, 2020, an increase of 3%, and as compared to $1.32 billion at March 31, 2020, an increase of 35%. The increase in total assets from the prior year was due to organic loan and deposit growth, supported by participation in the Paycheck Protection Program (PPP), as well as the acquisition of Traders & Farmers Bancshares, Inc. on July 1, 2020. Loans outstanding, net of the allowance for loan losses, at March 31, 2021 totaled $1,118 million as compared to $1,126 million in the fourth quarter of 2020 a decrease of 1%, and as compared to $897 million in the first quarter of 2020, an increase of 25%. Net loans outstanding excluding loans associated with the PPP, at March 31, 2021 totaled $1,034 million, as compared to $1,044 million in the fourth quarter of 2020 a decrease of 1%, and as compared to $897 million in the first quarter of 2020, an increase of 15%. Asset quality remained solid with non-performing assets to total assets at 0.65% as of both March 31, 2021 and December 31, 2020, down from 0.77% as of March 31, 2020.

Non-interest-bearing deposits increased to $446.9 million as of March 31, 2021, as compared to $432.3 million in the fourth quarter of 2020, an increase of 3%, and as compared to $248.1 million as of March 31, 2020, an increase of 80%.  Non-interest-bearing deposits represented 28.51% of total deposits at March 31, 2021.  Total deposits as of March 31, 2021 were $1.57 billion, as compared to $1.52 billion for the fourth quarter of 2020, an increase of 3%, and as compared to $1.15 billion for March 31, 2020 an increase of 37%.  Cost of funds as of March 31, 2021 is 0.34% as compared to 0.41% at December 31, 2020, and as compared to 0.80% as of March 31, 2020.

The Company's ratio of loans to deposits is 72.4% at March 31, 2021 as compared to 75.4% at December 31, 2020, and as compared to 79.1% at March 31, 2020.

Net interest income is $12.7 million for the first quarter of 2021 a decrease of 1% as compared to $12.9 million for the fourth quarter of 2020. The decrease is primarily due to the interest rate reductions by the Federal Reserve in response to COVID-19. Net interest margin decreased to 3.01% as of March 31, 2021 from 3.21% as of December 31, 2020.

Noninterest income was $6 million for the first quarter of 2021, an increase of 32% as compared to $4.6 million for the first quarter of 2020, and an increase of 5% as compared to $5.7 million for the fourth quarter of 2020. The primary reasons for the increase are due to the increase in secondary mortgage lending income in 2021 and 2020 as well the receipt of a Community Development Financial Institution Financial Assistance grant of $888,000 in the first quarter of 2021. 

As of March 31, 2021, the Company's tangible book value per share was $20.12.  According to OTCQX, there were 332 trades during the first quarter of 2021 for a total of 66,877 shares for a total price of $1,445,182.  The closing share price on March 31, 2021 was $23.00.  Based on this closing share price, the Company's market cap was $121.49 million as of March 31, 2021.

Credit Quality

The Company' recorded $246,000 provision for credit losses during the first quarter of 2021 as compared to $147,000 for the fourth quarter of 2020, and as compared to $951,000 for the first quarter of 2020. The Allowance for Loan Losses was equal to 1.47% of gross loans and equal to 1.58% of gross loans less loans originated through the PPP. Net loan charge-offs  in the first quarter of 2021 were $95,000 as compared to $508,000 in the fourth quarter 2020, and as compared to $217,000 in the first quarter 2020.

As of March 31, 2021 and December 31, 2020, and based on the most recent analysis performed, the risk category of loans by type of loans (excluding mortgage held for sale) were as follows:



 Grades 


 Watch 

 Substandard 

 Total 



 (1 - 5) 


(6)


(7)


 Loans 

March 31, 2021


















Secured by real estate









Construction 


$97,808


$69


$4,703


$102,580

Farmland


47,267


1,316


288


48,871

Residential real estate


283,260


4,600


6,131


293,991

Commercial real estate


430,764


1,738


5,362


437,864

Consumer


20,849


299


164


21,312

Commercial and other


226,103


1,639


2,763


230,505












$1,106,050


$9,661


$19,411


$1,135,123





















 Grades 


 Watch 

 Substandard 

 Total 



 (1 - 5) 


(6)


(7)


 Loans 

December 31, 2020


















Secured by real estate









Construction 


$100,530


$67


$4,441


$105,038

Farmland


47,432


1,287


317


49,036

Residential real estate


299,310


5,926


6,394


311,630

Commercial real estate


414,616


1,727


6,789


423,132

Consumer


23,283


297


147


23,727

Commercial and other


225,416


2,035


2,610


230,061












$1,110,587


$11,339


$20,698


$1,142,624

The following tables present past due loans by type as of March 31, 2021 and as of December 31, 2020:



 Accruing Loans Past Due 




 Total 







 30 - 89 Days 


 90 Days or More 


 Non-accrual 

 Past Due and Non-accrual 

 Current Loans 


 Total Loans 



 


 


 


 


 














March 31, 2021













Secured by real estate













Construction


-


-


$4,428


$4,428


$98,152


$102,580

Farmland


189


-


115


304


48,567


48,871

Residential real estate


2,241


-


2,304


4,545


289,446


293,991

Commercial real estate


862


-


1,508


2,370


435,494


437,864

Consumer


123


10


110


243


21,069


21,312

Commercial and other


672


-


2,017


2,689


227,816


230,505
















$4,087


$10


$10,482


$14,579


$1,120,543


$1,135,123
















 Accruing Loans Past Due 




 Total 







 30 - 89 Days 


 90 Days or More


 Non-accrual

 Past Due and Non-accrual

 Current Loans 


 Total Loans 



 


  


  

  

 


 

December 31, 2020













Secured by real estate













Construction


$11


-


$4,414


$4,425


$100,613


$105,038

Farmland


27


-


114


141


48,895


49,036

Residential real estate


1,786


20


2,072


3,878


307,752


311,630

Commercial real estate


8


-


1,536


1,544


421,588


423,132

Consumer


228


10


80


318


23,409


23,727

Commercial and other


324


-


1,806


2,130


227,931


230,061
















$2,384


$30


$10,022


$12,436


$  1,130,188


$ 1,142,624

Paycheck Protection Program ("PPP")

BankFirst Financial Services (the "Bank") is participating in the Paycheck Protection Program ("PPP"), a $944 billion low-interest business loan program funded by the U.S. Treasury Department and administered by the U.S. Small Business Administration. The PPP Loan Program provides U.S. government guarantees for lenders, as well as loan forgiveness incentives for borrowers that predominately utilize the loan proceeds to cover employee compensation-related business costs. The Bank participated in Rounds 1 and 2, during 2020 and is currently participating in Round 3 in 2021.  In 2020, the Bank approved 1,489 PPP loans totaling $115.6 million. Through March 31, 2021, the Bank has received loan forgiveness payments from the SBA totaling $74.7 million.  During the 1st quarter of 2021, the Bank approved 608 PPP loans totaling $43.4 million.  The Bank anticipates approving a total of $55 - $60 million PPP loans in Round 3.  The bank received approximately $4.4 million in fees (net of expenses) paid by the SBA on our first round of PPP loans, which we have recognized $650,000 as loan fee income for the first quarter of 2021, and $2.4 million was recognized as loan fee income during 2020. We anticipate receiving approximately $4 million for the 2021 loans. The average balance of the approved PPP loans is approximately $75,000.

Lending

We have taken actions to identify and assess our COVID-19 related credit exposures by asset classes and borrower types. We implemented a loan modification program to assist both consumer and business borrowers that are experiencing or expect to experience financial hardships due to COVID-19 related challenges. Accordingly, the following table summarizes the aggregate balances of loans with deferred payments that the Company has modified as result of COVID-19 as of March 31, 2021 and December 31, 2020.




Loan Balances Modified Due to COVID-19 as of 3/31/2021












Loan Balance


Loans Modified to
Interest Only
Payments


Loans Modified to
Payment Deferral


Total Loans
Modified


Percentage of
Loans Modified











Secured by real estate










Construction

$102,580


-


-


-


0.00%

Farmland

48,871


-


-


-


0.00%

Residential real estate

293,991


-


-


-


0.00%

Commercial real estate

437,864


29,392


-


29,392


6.71%

Consumer

21,312


-


-


-


0.00%

Commercial and other

230,505


-


-


-


0.00%











Total Loans

$1,135,123


$29,392


-


$29,392


2.59%


































Loan Balances Modified Due to COVID-19 as of 12/31/2020


Loan Balance


Loans Modified to
Interest Only
Payments


Loans Modified to
Payment Deferral


Total Loans
Modified


Percentage of
Loans Modified











Secured by real estate










Construction

$105,038


-


-


-


0.00%

Farmland

49,036


-


-


-


0.00%

Residential real estate

311,630


-


-


-


0.00%

Commercial real estate

423,132


20,737


2,432


23,169


5.48%

Consumer

23,727


-


4


4


0.02%

Commercial and other

230,061


-


15


15


0.01%











Total Loans

$1,142,624


$20,737


$2,451


$23,188


2.03%

Modified loans with deferred payments will continue to accrue interest during the deferral period unless otherwise classified as nonperforming. Consistent with bank regulatory guidance, borrowers that were otherwise current on loan payments that were granted COVID-19 related financial hardship payment deferrals will continue to be reported as current loans throughout the agreed upon deferral periods. COVID-19 related loan modifications are also deemed to be insignificant borrower concessions, and therefore, such modified loans were not classified as troubled-debt restructured loans as of March 31, 2021.

The COVID-19 crisis has continued to impact our financial results, as well as demand for our services and products during the second quarter of 2021 and potentially beyond. The short and long-term implications of the COVID-19 crisis, and related monetary and fiscal stimulus measures, on our future revenues, earnings results, allowance for credit losses, capital reserves and liquidity are unknown at present.

ABOUT BANKFIRST CAPITAL CORPORATION

BankFirst Financial Services, the wholly-owned banking subsidiary of BankFirst Capital Corporation, was founded in 1888 and is a $1.78 billion financial institution that is locally owned, controlled, and operated. The Bank is headquartered in Columbus, Mississippi, with additional branch offices in Flowood, Hattiesburg, Jackson, Louin, Macon, Madison, Newton, Starkville, and West Point, Mississippi and Addison, Aliceville, Arley, Bear Creek, Carrollton, Curry, Double Springs, Gordo, Haleyville, Lynn, Northport, and Tuscaloosa, Alabama. The Bank also operates two mortgage production offices, one in Oxford, Mississippi and one in Brookhaven, Mississippi. BankFirst offers a wide variety of services for businesses and consumers. The Bank also offers internet banking, no-fee ATM access, checking, CD, and money market accounts, merchant services, mortgage loans, remote deposit capture, and more.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This press release contains, among other things, certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, (i) statements regarding certain of the Company's goals and expectations with respect to future events that are subject to various risks and uncertainties, (ii) statements about the merger of Traders & Farmers Bancshares, Inc. with BankFirst (the "merger"), and (iii) statements preceded by, followed by, or that include the words "may," "will," "could," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursuant," "target," "continue," and similar expressions.  These statements are based upon the current belief and expectations of the Company's management team and are subject to significant risks and uncertainties that are subject to change based on various factors (many of which are beyond the Company's control).  Factors that could cause actual results to differ materially from management's projections, forecasts, estimates and expectations include, but are not limited to: fluctuation in market rates of interest and loan and deposit pricing, adverse changes in the overall national economy as well as adverse economic conditions in our specific market areas, including as a result of the coronavirus pandemic, our ability to complete the merger and recognize the expected benefits and synergies of the merger, maintenance and development of well-established and valued client relationships and referral source relationships, and acquisition or loss of key production personnel.  Although the Company believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate.  Therefore, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized.  The inclusion of this forward-looking information should not be construed as a representation by the Company or any person that the future events, plans or expectations contemplated by the Company will be achieved.  All subsequent written and oral forward-looking statements attributable to the Company or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above.  The forward-looking statements are made as of the date of this press release.  The Company does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made, except as required by law.

NO OFFER OR SOLICITATION

This press release does not constitute an offer to sell or a solicitation of an offer to buy any securities.  The shares of common stock of BankFirst are not savings or deposit accounts and are not insured by the Federal Deposit Insurance Corporation or any other government agency.

BankFirst Capital Corporation
Unaudited Consolidated Balance Sheets
(In Thousands, Except Per Share Data)












March 31


December 31


September 30


June 30


March 31


2021


2020


2020


2020


2020

Assets










Cash and due from banks

$33,046


$37,208


$30,492


$37,619


$44,311

Interest bearing bank balances

60,599


83,324


10,056


86,631


19,106

Federal funds sold

8,968


8,408


9,391


4,900


4,900

Available-for-sale securities

411,930


329,409


296,748


258,005


248,510











Loans

1,135,123


1,142,624


1,206,834


1,044,164


907,458

Allowance for loan losses

(16,647)


(16,496)


(16,857)


(11,832)


(10,153)

Loans, net of allowance for loan losses

1,118,476


1,126,128


1,189,977


1,032,332


897,305











Premises and equipment

42,227


42,414


42,232


33,340


33,526

Interest receivable

8,574


8,978


9,829


7,993


4,549

Goodwill

34,564


34,564


34,564


19,526


19,526

Other intangible assets

4,375


4,535


4,695


4,189


4,333

Other

57,206


54,387


53,496


44,988


45,591











Total assets

$1,779,965


$1,729,355


$1,681,480


$1,529,523


$1,321,657











Liabilities and Stockholders' Equity










Liabilities










Noninterest bearing deposits

$446,921


$432,252


$417,135


$330,562


$248,142

Interest bearing deposits

1,120,748


1,082,920


1,051,618


903,850


898,427

Total deposits

1,567,669


1,515,172


1,468,753


1,234,412


1,146,569











Notes payable

27,843


28,605


29,375


129,995


16,155

Subordinated debt

26,341


26,341


26,086


28,841


29,186

Interest payable

1,084


1,123


987


972


1,128

Other 

11,801


11,162


11,111


9,683


8,938

Total liabilities

1,634,738


1,582,403


1,536,312


1,403,903


1,201,976











Stockholders' Equity










Common stock

1,585


1,581


1,578


1,351


1,350

Additional paid-in capital

60,229


60,113


59,980


42,843


42,807

Retained earnings

84,798


80,479


79,169


75,814


72,575

Accumulated other comprehensive income

(1,385)


4,779


4,441


5,612


2,949

Total stockholders' equity

145,227


146,952


145,168


125,620


119,681











Total liabilities and stockholders' equity

$1,779,965


$1,729,355


$1,681,480


$1,529,523


$1,321,657











Common shares outstanding

5,282,164


5,270,323


5,260,294


4,500,784


4,501,054

Book value per share

$27.49


$27.88


$27.60


$27.91


$ 26.59

Tangible book value per share

$20.12


$20.46


$20.13


$22.64


$21.29

BankFirst Capital Corporation
Unaudited Consolidated Statements of Income
(In Thousands, Except Per Share Data)






For Three Months Ended


March 


December


2021


2020

Interest Income




Interest and fees on loans

$13,043


$13,463

Taxable securities

1,195


1,062

Tax-exempt securities

444


447

Federal funds sold 

28


13

Interest bearing bank balances

11


15

Total interest income

14,721


15,000





Interest Expense




Deposits

1,454


1,542

Federal Home Loan Bank advances

82


81

Other borrowings

438


443

Total interest expense

1,974


2,066





Net Interest Income

12,747


12,934





Provision for Loan Losses

246


147





Net Interest Income After Provision for Loan Losses

12,501


12,787





Noninterest Income




Service charges on deposit accounts

1,547


1,622

Mortgage income

1,822


1,770

Interchange income

975


986

Net realized gains (losses) on available-for-sale securities

13


(1)

Other

1,649


1,351

Total noninterest income

6,006


5,728





Noninterest Expense




Salaries and employee benefits

7,750


7,668

Net occupancy expenses

755


761

Equipment and data processing expenses

340


343

Other

4,382


5,007

Total noninterest expense

13,227


13,779





Income Before Income Taxes

5,280


4,736





Provision for Income Taxes

1,002


749





Net Income

$4,278


$3,987









Basic Earnings Per Common Share

$0.81


$0.76

BankFirst Capital Corporation
Unaudited Consolidated Statements of Income
(In Thousands, Except Per Share Data)












Quarter Ended


March


December 31


September 30


June 30


March 31


2021


2020


2020


2020


2020

Interest Income










Interest and fees on loans

$13,043


$13,463


$15,671


$12,403


$11,479

Taxable securities

1,195


1,062


1,106


1,189


1,204

Tax-exempt securities

444


447


419


242


234

Federal funds sold 

28


13


23


24


230

Interest bearing bank balances

11


15


16


16


16

Total interest income

14,721


15,000


17,235


13,874


13,163











Interest Expense










Deposits

1,454


1,542


1,883


1,942


2,302

Federal Home Loan Bank advances

82


81


81


82


81

Other borrowings

438


443


494


469


422

Total interest expense

1,974


2,066


2,458


2,493


2,805











Net Interest Income

12,747


12,934


14,777


11,381


10,358











Provision for Loan Losses

246


147


5,161


1,853


951











Net Interest Income After Provision for Loan Losses

12,501


12,787


9,616


9,528


9,407











Noninterest Income










Service charges on deposit accounts

1,547


1,622


1,520


1,148


1,516

Mortgage income

1,822


1,770


1,871


1,823


876

Interchange income

975


986


812


790


762

Net realized gain (loss)  on available-for-sale securities

13


(1)


2,845


522


226

Other

1,649


1,351


849


527


1,177

Total noninterest income

6,006


5,728


7,897


4,810


4,557











Noninterest Expense










Salaries and employee benefits

7,750


7,668


7,778


6,182


5,738

Net occupancy expenses

755


761


785


580


600

Equipment and data processing expenses

340


343


320


250


242

Other

4,382


5,007


4,661


3,606


3,663

Total noninterest expense

13,227


13,779


13,544


10,618


10,243











Income Before Income Taxes

5,280


4,736


3,969


3,720


3,721











Provision for Income Taxes

1,002


749


613


481


821











Net Income

$4,278


$3,987


$3,356


$3,239


$2,900





















Basic Earnings Per Common Share

$0.81


$0.76


$0.64


$0.72


$0.64