Trinity Bank Reports Results for 2024 Net Income Up 5.5% to $8,458,000 Return on Assets 1.70%

Author's Avatar
Feb 05, 2025

FORT WORTH, TX / ACCESS Newswire / February 5, 2025 / Trinity Bank N.A. (OTC PINK:TYBT) today announced operating results for the fourth quarter and the twelve months ending December 31, 2024.

Results of Operation

For the fourth quarter 2024, Trinity Bank, N.A. reported Net Income after Taxes of $2,178,000, an increase of 2.0% over fourth quarter 2023 earnings of $2,135,00. Earnings per diluted common share for the fourth quarter 2024 amounted to $1.92, an increase of 2.1% over fourth quarter 2023 results of $1.88 per diluted common share.

For 2024, Net Income after Taxes was $8,458,000, an increase of 5.5% over 2023 results of $8,015,000. Earnings per diluted common share for 2024 were $7.48, an increase of 5.9% over 2023 results of $7.06 per diluted common share.

Co-Chairman and CEO Matt R. Opitz stated, "We are pleased with both our fourth quarter and full year 2024 results. The fourth quarter was the most profitable quarter and 2024 was the most profitable year in history for Trinity Bank. We finished the year with strong growth in net income, loans and deposits."

"We have seen significant improvements in loan demand since the election in November. Further, corporate confidence throughout the State of Texas continues to increase, post-election, which is very encouraging as we embark on the new year."

"As we move into 2025, we remain focused on our commitment to remain true to the same sound banking principles and management practices that have made Trinity Bank successful over its 22-year history. We will also continue to invest in our people, facilities, technology and processes to ensure we have the proper infrastructure to remain positioned to take advantage of opportunities for continued growth not only in 2025 but for years to come."

"As always, thank you to our dedicated staff. Without them and their commitment to remaining focused on providing exceptional customer experiences, results like these would not be achievable."

trinity-table-020425.jpg

Page 2 - Trinity Bank fourth quarter 2024 earnings

trinity-table2-020425.jpg

Page 3 - Trinity Bank fourth quarter 2024 earnings

TRINITY BANK N.A.
(Unaudited)
(Dollars in thousands, except per share data)

Quarter EndedTwelve Months Ending
December 31%December 31%
EARNINGS SUMMARY
20242023Change20242023Change
Interest income
$7,426$6,8188.9%$28,579$24,06018.8%
Interest expense
2,6812,738-2.1%10,9728,61127.4%
Net Interest Income
4,7454,08016.3%17,60715,44914.0%
Service charges on deposits
705527.3%2562473.6%
Other income
112117-4.3%459471-2.5%
Total Non Interest Income
1821725.8%715718-0.4%
Salaries and benefits expense
1,3431,3142.2%5,2544,69911.8%
Occupancy and equipment expense
1171097.3%4954549.0%
Other expense
57550913.0%2,4551,88730.1%
Total Non Interest Expense
2,0351,9325.3%8,2047,04016.5%
Pretax pre-provision income
2,8922,32024.7%10,1189,12710.9%
Gain on sale of Securities
1(36)N/M2(40)N/M
Gain on sale of Assets
058N/M5358N/M
Provision for Loan Losses
3500N/M3500N/M
Earnings before income taxes
2,5432,3428.6%9,8239,1457.4%
Provision for income taxes
36520776.3%1,3651,13020.8%
Net Earnings
$2,178$2,1352.0%$8,458$8,0155.5%
Basic earnings per share
2.011.962.5%7.837.366.4%
Basic weighted average shares
1,0851,0881,0801,089
outstanding
Diluted earnings per share - estimate
1.921.882.1%7.487.065.9%
Diluted weighted average shares outstanding
1,1351,1341,1301,135
Average for QuarterAverage for Twelve Months
December 31%December 31%
BALANCE SHEET SUMMARY
20242023Change20242023Change
Total loans
$297,595$297,994-0.1%$301,718$287,1275.1%
Total short term investments
84,66743,17296.1%46,59526,07578.7%
FRB Stock
4384301.9%4364291.6%
Total investment securities
139,200132,0865.4%139,161134,2113.7%
Earning assets
521,900473,25210.3%487,910447,8428.9%
Total assets
529,766481,9529.9%495,755455,5208.8%
Noninterest bearing deposits
140,237138,5271.2%132,835140,837-5.7%
Interest bearing deposits
331,293297,03011.5%307,873267,39215.1%
Total deposits
471,529435,5578.3%440,708408,2298.0%
Fed Funds Purchased and Repurchase Agreements
0261N/M0351N/M
Shareholders' equity
$58,388$52,26311.7%$56,039$50,65310.6%

TRINITY BANK N.A.
(Unaudited)
(Dollars in thousands, except per share data)

Average for Quarter Ending
Dec 31,Sep 30,June 30,March 31,Dec. 31
BALANCE SHEET SUMMARY
20242024202420242023
Total loans
$297,595$300,487$306,551$302,296$297,994
Total short term investments
84,66738,11225,62637,64943,172
FRB Stock
438437435433430
Total investment securities
139,200137,751137,088142,623132,086
Earning assets
521,900476,787469,700483,001473,682
Total assets
529,766485,034477,700490,262481,952
Noninterest bearing deposits
140,237131,659131,609127,766138,527
Interest bearing deposits
331,293297,480293,548309,030297,030
Total deposits
471,529429,139425,157436,796435,557
Fed Funds Purchased and Repurchase Agreements
0000261
Shareholders' equity
$58,388$56,857$54,951$53,923$52,263
Quarter Ended
Dec 31,Sep 30,June 30,March 31,Dec. 31
HISTORICAL EARNINGS SUMMARY
20242024202420242023
Interest income
$7,426$7,112$7,107$6,934$6,818
Interest expense
2,6812,7492,7132,8322,738
Net Interest Income
4,7454,3634,3944,1024,080
Service charges on deposits
7065645355
Other income
112109121121117
Total Non Interest Income
182174185174172
Salaries and benefits expense
1,3431,3681,3191,2231,314
Occupancy and equipment expense
117133122122109
Other expense
575601657620509
Total Non Interest Expense
2,0352,1022,0981,9651,932
Pretax pre-provision income
2,8922,4352,4812,3112,320
Gain on sale of securities
14(4)0(36)
Gain on sale of Other Assets
00361758
Provision for Loan Losses
3500000
Earnings before income taxes
2,5432,4392,5142,3282,342
Provision for income taxes
365340360300207
Net Earnings
$2,178$2,099$2,154$2,028$2,135
Diluted earnings per share
$1.92$1.86$1.91$1.80$1.88

TRINITY BANK N.A.
(Unaudited)
(Dollars in thousands, except per share data)

Ending Balance
Dec. 31,Sept. 30,June 30,March 31,Dec. 31
HISTORICAL BALANCE SHEET
20242024202420242023
Total loans
$305,864$296,906$304,810$312,372$297,423
FRB Stock
439438435435430
Total short term investments
69,74659,57610,00338,00940,334
Total investment securities
138,306137,510136,331139,598140,403
Total earning assets
514,355494,430451,579490,414478,590
Allowance for loan losses
(5,583)(5,230)(5,227)(5,225)(5,224)
Premises and equipment
4,1232,3932,3972,3752,387
Other Assets
9,3399,73914,7118,14910,291
Total assets
522,234501,332463,460495,713486,044
Noninterest bearing deposits
146,834137,594128,318130,876130,601
Interest bearing deposits
318,206305,010280,945310,889301,603
Total deposits
465,040442,604409,263441,765432,204
Fed Funds Purchased and Repurchase Agreements
00000
Other Liabilities
2,7112,9012,8042,6182,663
Total liabilities
467,751445,505412,067444,383434,867
Shareholders' Equity Actual
59,75857,97655,91554,77753,465
Unrealized Gain/Loss - AFS
(5,275)(2,149)(4,957)(3,883)(2,718)
Total Equity
$54,483$55,827$50,958$50,894$50,747
Quarter Ending
Dec. 31,Sept. 30,June 30,March 31,Dec. 31
NONPERFORMING ASSETS
20242024202420242023
Nonaccrual loans
$1,047$0$0$0$0
Restructured loans
0505552598658
Other real estate & foreclosed assets
00000
Accruing loans past due 90 days or more
00000
Total nonperforming assets
$1,047$505$552$598$658
Accruing loans past due 30-89 days
$0$39$1,274$0$1
Total nonperforming assets as a percentage
of loans and foreclosed assets
0.34%0.17%0.18%0.19%0.22%

TRINITY BANK N.A.
(Unaudited)
(Dollars in thousands, except per share data)

Quarter Ending
ALLOWANCE FOR
Dec. 31,Sept. 30,June 30,March 31,Dec. 31
LOAN LOSSES
20242024202420242023
Balance at beginning of period
$5,230$5,227$5,224$5,224$5,222
Loans charged off
00000
Loan recoveries
33302
Net (charge-offs) recoveries
33302
Provision for loan losses
3500000
Balance at end of period
$5,583$5,230$5,227$5,224$5,224
Allowance for loan losses
as a percentage of total loans
1.83%1.76%1.71%1.67%1.76%
Allowance for loan losses
as a percentage of nonperforming assets
533%1036%947%874%794%
Net charge-offs (recoveries) as a
percentage of average loans
0.00%0.00%0.00%0.00%0.00%
Provision for loan losses
as a percentage of average loans
0.11%0.00%0.00%0.00%0.00%
Quarter Ending
Dec. 31,Sept. 30,June 30,March 31,Dec. 31
SELECTED RATIOS
20242024202420242023
Return on average assets (annualized)
1.64%1.73%1.80%1.65%1.77%
Return on average equity (annualized)
15.85%15.91%17.42%16.03%19.87%
Return on average equity (excluding unrealized gain on investments)
14.92%14.77%15.68%15.04%16.34%
Average shareholders' equity to average assets
11.02%11.72%11.50%11.00%10.84%
Yield on earning assets (tax equivalent)
5.92%6.20%6.28%5.97%5.81%
Effective Cost of Funds
2.06%2.31%2.31%2.34%2.16%
Net interest margin (tax equivalent)
3.86%3.89%3.97%3.63%3.65%
Efficiency ratio (tax equivalent)
39.0%43.7%43.2%43.1%42.4%
End of period book value per common share
$50.21$51.79$47.23$47.17$46.73
End of period book value (excluding unrealized gain/loss on investments)
$55.08$53.78$51.82$50.77$49.23
End of period common shares outstanding (in 000's)
1,0851,0781,0791,0791,086

TRINITY BANK N.A.
(Unaudited)
(Dollars in thousands, except per share data)

Twelve Months Ending
December 31, 2024December 31, 2023
TaxTax
AverageEquivalentAverageEquivalent
YIELD ANALYSIS
BalanceInterestYieldYieldBalanceInterestYieldYield
Interest Earning Assets:
Short term investment
$46,595$2,4175.19%5.19%$26,0751,3795.29%5.29%
FRB Stock
436266.00%6.00%429266.00%6.00%
Taxable securities
000.00%0.00%1,383735.28%5.28%
Tax Free securities
139,1614,4863.22%3.44%132,3993,4382.60%3.29%
Loans
301,71821,6517.18%7.18%287,12719,1446.67%6.67%
Total Interest Earning Assets
487,91028,5805.86%5.92%447,41324,0605.38%5.58%
Noninterest Earning Assets:
Cash and due from banks
5,7125,856
Other assets
7,3637,306
Allowance for loan losses
(5,230)(5,057)
Total Noninterest Earning Assets
7,8458,105
Total Assets
$495,755$455,518
Interest Bearing Liabilities:
Transaction and Money Market accounts
$200,832$6,1253.05%3.05%179,3255,5043.07%3.07%
Certificates and other time deposits
107,0414,8464.53%4.53%78,0923,0343.89%3.89%
Other borrowings
000.00%0.00%10,327730.00710.71%
Total Interest Bearing Liabilities
307,87310,9713.56%3.56%267,7448,6113.22%3.22%
Noninterest Bearing Liabilities:
Demand deposits
132,835140,835
Other liabilities
3,0742,573
Shareholders' Equity
51,97444,366
Total Liabilities and Shareholders Equity
$495,755$455,518
Net Interest Income and Spread
$180,037$17,6092.29%2.35%179,66915,4492.16%2.37%
Net Interest Margin
3.61%3.67%3.45%3.66%

TRINITY BANK N.A.
(Unaudited)
(Dollars in thousands, except per share data)

December 31December 31
2024%2023%
LOAN PORTFOLIO
Commercial and industrial
$168,14554.97%$162,90754.77%
Real estate:
Commercial
96,44131.53%86,21528.99%
Residential
11,2093.66%17,2715.81%
Construction and development
29,9339.79%30,72410.33%
Consumer
1360.04%3060.10%
Total loans
$305,864100.00%297,423100.00%
December 31December 31
20242023
REGULATORY CAPITAL DATA
Tier 1 Capital
$59,758$53,464
Total Capital (Tier 1 + Tier 2)
$64,147$57,695
Total Risk-Adjusted Assets
$349,667$337,534
Tier 1 Risk-Based Capital Ratio
17.09%15.84%
Total Risk-Based Capital Ratio
18.34%17.10%
Tier 1 Leverage Ratio
11.28%11.09%
OTHER DATA
Full Time Equivalent
Employees (FTE's)
2828
Stock Price Range
(For the Three Months Ended):
High
$91.00$90.00
Low
$80.00$79.25
Close
$91.00$90.00

Trinity Bank, N.A. is a commercial bank that began operations May 28, 2003. For a full financial statement, visit Trinity Bank's website: www.trinitybk.com Regulatory reporting format is also available at www.fdic.gov.

###

For information contact:
Richard Burt
Executive Vice President
Trinity Bank
817-763-9966

This Press Release may contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 regarding future financial conditions, results of operations and the Bank's business operations. Such forward-looking statements involve risks, uncertainties and assumptions, including, but not limited to, monetary policy and general economic conditions in Texas and the greater Dallas-Fort Worth metropolitan area, the risks of changes in interest rates on the level and composition of deposits, loan demand and the values of loan collateral, securities and interest rate protection agreements, the actions of competitors and customers, the success of the Bank in implementing its strategic plan, the failure of the assumptions underlying the reserves for loan losses and the estimations of values of collateral and various financial assets and liabilities, that the costs of technological changes are more difficult or expensive than anticipated, the effects of regulatory restrictions imposed on banks generally, any changes in fiscal, monetary or regulatory policies and other uncertainties as discussed in the Bank's Registration Statement on Form SB‑1 filed with the Office of the Comptroller of the Currency. Should one or more of these risks or uncertainties materialize, or should these underlying assumptions prove incorrect, actual outcomes may vary materially from outcomes expected or anticipated by the Bank. A forward-looking statement may include a statement of the assumptions or bases underlying the forward‑looking statement. The Bank believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Bank cautions you that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The Bank undertakes no obligation to publicly update or otherwise revise any forward‑looking statements, whether as a result of new information, future events or otherwise, unless the securities laws require the Bank to do so.

SOURCE: Trinity Bank, NA (Fort Worth, Texas)

View the original press release on ACCESS Newswire

img.ashx?id=979760