2014 | 2015 | ||||||
Price: | 28.74 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 3 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 91 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT | 0.0x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Description (from the company’s website):
TF Financial Corporation is the savings and loan holding company of 3rd Fed Bank (the Bank). The Bank is a state chartered stock savings bank that offers a variety of financial services to the communities it serves. The Bank operates 18 branch offices in Bucks and Philadelphia counties, Pennsylvania and in Burlington, Mercer and Ocean counties, New Jersey. The Bank attracts deposits from the general public and uses such deposits, together with borrowings and other funds to originate or purchase loans secured by first mortgages on owner-occupied, one- to four-family residences in its market area. The Bank also originates commercial real estate and non-real estate secured loans, construction and consumer loans. To a lesser extent, the Bank also invests in mortgage-backed and investment securities.
The specific branch footprint is as follows: five in Bucks County, PA, six in Philadelphia County, PA, four in Burlington County, NJ, two in Mercer County, NJ, and one in Ocean County, NJ.
Recent Acquisition:
Historically the company was solely a Pennsylvania based bank but last year acquired the stock of publicly traded Roebling Financial for cash and stock on quite attractive terms. The last publicly filed data on Roebling showed total assets of 156mm, deposits of 133mm, equity of roughly 17mm, and relatively benign credit with NPLs at 2.4%. For this, TF paid 14.5mm. The CEO of TF, Kent Lufkin, was a past President of Roebling which lends some comfort that they understood the geography and culture fairly well before the acquisition.
Thesis:
There’s nothing too proprietary here. TF is a clean bank with a desirable footprint, trading at a discount to what its franchise is worth to numerous larger institutions who have shown a desire to gain share in the region. In addition, despite the challenging environment for making money, TF is reasonably profitable and thus the current earnings multiple is palatable. Management and the board are older, have a significant amount of skin in the game and have, in aggregate, been increasing their stakes in recent months. Predicting a deal is a fool’s errand but in the absence of one, we are content to own this franchise at a quite undemanding multiple.
Valuation and Statistics:
P/B: 97%
P/tangible book: 102%
Tier 1 risk-based capital ratio: 16.4%
NPLs/total loans: 1.07%
Allowance for loan losses/NPLs: 97%
Recent Financials:
|
|
At |
|
|||||
|
|
September 30, 2013 |
|
|
December 31, 2012 |
|
||
|
|
(in thousands) |
|
|||||
ASSETS |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
31,004 |
|
|
$ |
31,137 |
|
Investment securities |
|
|
|
|
|
|
|
|
Available for sale |
|
|
129,074 |
|
|
|
102,284 |
|
Held to maturity (fair value of $1,719 and $2,271 as of September 30, 2013 and December 31, 2012, respectively) |
|
|
1,540 |
|
|
|
1,965 |
|
Loans receivable, held for sale |
|
|
691 |
|
|
|
706 |
|
Loans receivable, net of allowance of $6,691 and $6,922 at September 30, 2013 and December 31, 2012, respectively |
|
|
622,330 |
|
|
|
526,720 |
|
Federal Home Loan Bank ("FHLB") stock — at cost |
|
|
3,425 |
|
|
|
5,431 |
|
Accrued interest receivable |
|
|
2,669 |
|
|
|
2,460 |
|
Premises and equipment, net |
|
|
8,657 |
|
|
|
6,108 |
|
Goodwill |
|
|
4,324 |
|
|
|
4,324 |
|
Core deposit intangible |
|
|
528 |
|
|
|
— |
|
Bank owned life insurance |
|
|
18,451 |
|
|
|
19,109 |
|
Other assets |
|
|
10,641 |
|
|
|
11,592 |
|
TOTAL ASSETS |
|
$ |
833,334 |
|
|
$ |
711,836 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Deposits |
|
$ |
681,825 |
|
|
$ |
560,315 |
|
Advances from the FHLB |
|
|
50,990 |
|
|
|
60,656 |
|
Advances from borrowers for taxes and insurance |
|
|
2,344 |
|
|
|
2,880 |
|
Accrued interest payable |
|
|
729 |
|
|
|
817 |
|
Other liabilities |
|
|
4,635 |
|
|
|
4,223 |
|
Total liabilities |
|
|
740,523 |
|
|
|
628,891 |
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
Preferred stock, no par value; 2,000,000 shares authorized at September 30, 2013 and December 31, 2012, none issued |
|
|
— |
|
|
|
— |
|
Common stock, $0.10 par value; 10,000,000 shares authorized, 5,290,000 shares issued, 3,147,902 and 2,838,493 shares outstanding at September 30, 2013 and December 31, 2012, respectively, net of shares in treasury of 2,142,098 and 2,451,507, respectively. |
|
|
529 |
|
|
|
529 |
|
Additional paid-in capital |
|
|
56,072 |
|
|
|
54,328 |
|
Unearned ESOP shares |
|
|
(877 |
) |
|
|
(970 |
) |
Treasury stock — at cost |
|
|
(44,530 |
) |
|
|
(50,896 |
) |
Retained earnings |
|
|
83,394 |
|
|
|
78,984 |
|
Accumulated other comprehensive (loss) income |
|
|
(1,777 |
) |
|
|
970 |
|
Total stockholders’ equity |
|
|
92,811 |
|
|
|
82,945 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
833,334 |
|
|
$ |
711,836 |
|
|
|
|||||||||||||||
|
|
3Q13 |
|
|
3Q12 |
|
|
9mo13 |
|
|
9mo12 |
|
||||
|
|
(in thousands, except per share data) |
|
|||||||||||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, including fees |
|
$ |
6,947 |
|
|
$ |
6,436 |
|
|
$ |
18,976 |
|
|
$ |
18,864 |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully taxable |
|
|
540 |
|
|
|
544 |
|
|
|
1,264 |
|
|
|
1,840 |
|
Exempt from federal taxes |
|
|
411 |
|
|
|
415 |
|
|
|
1,241 |
|
|
|
1,280 |
|
Interest-bearing deposits and other |
|
|
5 |
|
|
|
— |
|
|
|
23 |
|
|
|
2 |
|
TOTAL INTEREST INCOME |
|
|
7,903 |
|
|
|
7,395 |
|
|
|
21,504 |
|
|
|
21,986 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
799 |
|
|
|
803 |
|
|
|
2,242 |
|
|
|
2,795 |
|
Borrowings |
|
|
219 |
|
|
|
338 |
|
|
|
693 |
|
|
|
1,094 |
|
TOTAL INTEREST EXPENSE |
|
|
1,018 |
|
|
|
1,141 |
|
|
|
2,935 |
|
|
|
3,889 |
|
NET INTEREST INCOME |
|
|
6,885 |
|
|
|
6,254 |
|
|
|
18,569 |
|
|
|
18,097 |
|
Provision for loan losses |
|
|
— |
|
|
|
750 |
|
|
|
839 |
|
|
|
1,750 |
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
|
|
6,885 |
|
|
|
5,504 |
|
|
|
17,730 |
|
|
|
16,347 |
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service fees, charges and other operating income |
|
|
592 |
|
|
|
380 |
|
|
|
1,769 |
|
|
|
1,237 |
|
Earnings on bank owned life insurance |
|
|
136 |
|
|
|
152 |
|
|
|
416 |
|
|
|
456 |
|
Bank owned life insurance death benefit proceeds |
|
|
— |
|
|
|
— |
|
|
|
934 |
|
|
|
— |
|
Gain on sale of loans |
|
|
104 |
|
|
|
382 |
|
|
|
635 |
|
|
|
920 |
|
Gain on disposition of premises and equipment |
|
|
— |
|
|
|
— |
|
|
|
420 |
|
|
|
277 |
|
Gain on acquisition |
|
|
1,214 |
|
|
|
— |
|
|
|
1,214 |
|
|
|
— |
|
TOTAL NONINTEREST INCOME |
|
|
2,046 |
|
|
|
914 |
|
|
|
5,388 |
|
|
|
2,890 |
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits |
|
|
3,125 |
|
|
|
2,651 |
|
|
|
8,784 |
|
|
|
8,222 |
|
Occupancy and equipment |
|
|
867 |
|
|
|
686 |
|
|
|
2,273 |
|
|
|
2,068 |
|
Federal deposit insurance premiums |
|
|
188 |
|
|
|
146 |
|
|
|
430 |
|
|
|
447 |
|
Merger-related costs |
|
|
2 |
|
|
|
— |
|
|
|
617 |
|
|
|
— |
|
Professional fees |
|
|
311 |
|
|
|
349 |
|
|
|
829 |
|
|
|
874 |
|
Marketing and advertising |
|
|
132 |
|
|
|
76 |
|
|
|
303 |
|
|
|
267 |
|
Foreclosed real estate expense |
|
|
114 |
|
|
|
78 |
|
|
|
573 |
|
|
|
705 |
|
Core deposit intangible |
|
|
25 |
|
|
|
— |
|
|
|
25 |
|
|
|
— |
|
Other operating |
|
|
2,018 |
|
|
|
480 |
|
|
|
3,110 |
|
|
|
1,588 |
|
TOTAL NONINTEREST EXPENSE |
|
|
6,782 |
|
|
|
4,466 |
|
|
|
16,944 |
|
|
|
14,171 |
|
INCOME BEFORE INCOME TAXES |
|
|
2,149 |
|
|
|
1,952 |
|
|
|
6,174 |
|
|
|
5,066 |
|
Income tax expense |
|
|
183 |
|
|
|
479 |
|
|
|
1,185 |
|
|
|
1,189 |
|
NET INCOME |
|
$ |
1,966 |
|
|
$ |
1,473 |
|
|
$ |
4,989 |
|
|
$ |
3,877 |
|
Earnings per share—basic |
|
$ |
0.64 |
|
|
$ |
0.54 |
|
|
$ |
1.75 |
|
|
$ |
1.42 |
|
Earnings per share—diluted |
|
$ |
0.64 |
|
|
$ |
0.54 |
|
|
$ |
1.75 |
|
|
$ |
1.42 |
|
Dividends paid per share |
|
$ |
0.10 |
|
|
$ |
0.05 |
|
|
$ |
0.20 |
|
|
$ |
0.15 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
3,052 |
|
|
|
2,729 |
|
|
|
2,846 |
|
|
|
2,724 |
|
Diluted |
|
|
3,055 |
|
|
|
2,732 |
|
|
|
2,847 |
|
|
|
2,727 |
|
Insider Ownership (latest proxy):
Security Ownership of Certain Beneficial Owners |
|
Amount and Nature of Beneficial Ownership |
|
Percent of Shares of Common Stock Outstanding |
|
|
|
|
|
Thomson Horstmann & Bryant, Inc. |
|
292,665(1) |
|
10.31% |
501 Merritt 7 |
|
|
|
|
Norwalk, Connecticut 06851 |
|
|
|
|
|
|
|
|
|
Dimensional Fund Advisors, LP |
|
184,797(2) |
|
6.51% |
Palisades West, Building One, 6300 Bee Cave Road |
|
|
|
|
Austin, Texas 78746 |
|
|
|
|
|
|
|
|
|
Lawrence B. Seidman |
|
154,768(3) |
|
5.45% |
100 Misty Lane 1st Floor |
|
|
|
|
Parsippany, New Jersey 07054 |
|
|
|
|
|
|
|
|
|
Joseph Stilwell |
|
147,394(4) |
|
5.19% |
111 Broadway, 12th Floor |
|
|
|
|
New York, New York 10006 |
|
|
|
|
|
|
|
|
|
Third Federal Savings Bank |
|
286,648(5) |
|
10.09% |
Employee Stock Ownership Plan ("ESOP") |
|
|
|
|
3 Penns Trail |
|
|
|
|
Newtown, Pennsylvania 18940 |
|
|
|
|
|
|
|
|
|
All directors and executive officers as a group |
|
533,548(6) |
|
18.46% |
(11 persons) |
|
|
|
|
Insider Activity:
ROBERT N DUSEK,C.O.B.,BUYS 1,055 ON 9/30/13 OF THRD
ROBERT N DUSEK,C.O.B.,BUYS 100 ON 9/25/13 OF THRD
ROBERT N DUSEK,C.O.B.,BUYS 240 ON 9/19/13 OF THRD
DENNIS POLLACK,Director,BUYS 197 ON 9/12/13 OF THRD
ALBERT M TANTALA,Director,BUYS 747 ON 8/15/13 OF THRD
ROBERT N DUSEK,C.O.B.,BUYS 1,070 FROM 7/30/13-8/1/13 OF THRD
While in the aggregate these amounts aren’t significant, we believe the purchases are meaningful given the ages of the parties involved and the fact that they are already significant holders of the stock.
*Comparable Transaction Analysis (from BCSB deal proxy):
Acquiror Target Annc Date Deal Value P/B P/TBV Core Dep Premium
WesBanco Fidelity Bancorp 7/19/12 72.9mm 1.57 1.67 5.5%
FNB Parkvale Financial 6/15/11 163mm 1.38 1.98 5.2%
Susquehanna Abington Bancorp 1/26/11 273.8mm 1.24 1.24 9.1%
Norwood North Penn Bancorp 12/14/10 27.4mm 1.25 1.25 6.4%
*please note that the deal list is a bit stale and that multiples in the space have only increased since 2012
Miscellaneous:
show sort by |
Are you sure you want to close this position TF FINANCIAL CORP?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea TF FINANCIAL CORP for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".