Edgar Filing: Hamilton Bancorp, Inc.

hbk20170930_10q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

[X]	Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934

	For the quarterly period ended September 30, 2017

[ ]	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

	For the transition period from _______________ to _______________

Commission File No. 001-35693

Hamilton Bancorp, Inc.

(Exact name of registrant as specified in its charter)

Maryland		46-0543309
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

501 Fairmount Avenue, Suite 200, Towson, Maryland		21286
(Address of Principal Executive Offices)		Zip Code

(410) 823-4510

(Registrant’s telephone number)

N/A

(Former name or former address, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such requirements for the past 90 days.

YES [ X ] NO [ ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

YES [ X ] NO [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one)

Large accelerated filer [ ]		Accelerated filer [ ]
Non-accelerated filer [ ]		Smaller reporting company [ X ]
(Do not check if smaller reporting company)
Emerging growth company [ X ]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

YES [ ] NO [X]

The Registrant’s common stock, par value $0.01 per share, consisted of 3,411,075 shares issued and outstanding as of November 14, 2017.

Table of Contents

Hamilton Bancorp, Inc. and Subsidiaries

Form 10-Q

Index

		Page
Part I. Financial Information

Item 1.	Financial Statements

	Consolidated Statements of Financial Condition as of September 30, 2017 (unaudited) and March 31, 2017	1

	Consolidated Statements of Operations for the Three and Six Months Ended September 30, 2017 and 2016 (unaudited)	2

	Consolidated Statements of Comprehensive Income for the Three and Six Months Ended September 30, 2017 and 2016 (unaudited)	3

	Consolidated Statements of Changes in Shareholders’ Equity for the Six Months Ended September 30, 2017 and 2016 (unaudited)	4

	Consolidated Statements of Cash Flows for the Six Months Ended September 30, 2017 and 2016 (unaudited)	5 - 6

	Notes to Consolidated Financial Statements (unaudited)	7 – 43

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	44 – 68

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	68

Item 4.	Controls and Procedures	68

Part II. Other Information

Item 1.	Legal Proceedings	69

Item 1A.	Risk Factors	69

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	69

Item 3.	Defaults upon Senior Securities	69

Item 4.	Mine Safety Disclosures	69

Item 5.	Other Information	69

Item 6.	Exhibits	69

	Signatures	70

Table of Contents

Part I. – Financial Information

Item 1. Financial Statements

HAMILTON BANCORP, INC AND SUBSIDIARY

Consolidated Statements of Financial Condition

September 30, 2017 and March 31, 2017

	September 30,			March 31,
	2017			2017
	(Unaudited)			(Audited)
Assets
Assets
Cash and due from banks	$	9,348,309		$	24,436,793
Federal funds sold		1,306,477			4,917,128
Cash and cash equivalents		10,654,786			29,353,921
Certificates of deposit held as investment		499,235			499,280
Securities available for sale, at fair value		91,040,202			102,429,128
Federal Home Loan Bank stock, at cost		2,721,400			2,020,200
Loans		368,230,217			338,933,198
Allowance for loan losses		(2,470,991	)		(2,194,815	)
Net loans and leases		365,759,226			336,738,383
Premises and equipment, net		3,864,802			3,674,280
Premises and equipment held for sale		547,884			547,884
Foreclosed real estate		483,204			503,094
Accrued interest receivable		1,483,549			1,310,080
Bank-owned life insurance		18,499,741			18,253,348
Deferred income taxes		7,489,934			7,976,850
Goodwill and other intangible assets		9,239,796			9,302,828
Other assets		1,696,451			1,920,740
Total Assets	$	513,980,210		$	514,530,016

Liabilities and Shareholders' Equity
Liabilities
Noninterest-bearing deposits	$	27,903,885		$	30,401,454
Interest-bearing deposits		366,251,973			382,454,320
Total deposits		394,155,858			412,855,774
Borrowings		52,857,418			36,124,899
Advances by borrowers for taxes and insurance		1,294,675			1,868,110
Other liabilities		4,495,203			3,890,003
Total liabilities		452,803,154			454,738,786

Commitments and contingencies		-			-

Shareholders' Equity
Common stock, $.01 par value, 100,000,000 shares authorized. Issued and outstanding: 3,411,075 shares at September 30, 2017 and March 31, 2017		34,111			34,111
Additional paid in capital		31,886,657			31,656,235
Retained earnings		32,533,803			31,730,673
Unearned ESOP shares		(2,221,800	)		(2,221,800	)
Accumulated other comprehensive loss		(1,055,715	)		(1,407,989	)
Total shareholders' equity		61,177,056			59,791,230
Total Liabilities and Shareholders' Equity	$	513,980,210		$	514,530,016

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC AND SUBSIDIARY

Consolidated Statements of Operations (Unaudited)

Three and Six Months Ended September 30, 2017 and 2016

	Three Months Ended				Six Months Ended
	September 30,				September 30,
	2017		2016		2017		2016

Interest revenue
Loans, including fees	$	3,938,627	$	3,831,123	$	7,786,639	$	7,147,796
U.S. treasuries, government agencies and FHLB stock		46,513		62,534		79,198		149,108
Municipal and corporate bonds		112,571		69,640		226,540		118,667
Mortgage-backed securities		314,572		287,231		653,478		518,728
Federal funds sold and other bank deposits		26,738		52,734		81,146		119,438
Total interest revenue		4,439,021		4,303,262		8,827,001		8,053,737

Interest expense
Deposits		669,605		674,470		1,330,063		1,286,282
Borrowed funds		158,634		76,569		292,904		118,641
Total interest expense		828,239		751,039		1,622,967		1,404,923

Net interest income		3,610,782		3,552,223		7,204,034		6,648,814
Provision for loan losses		120,000		50,006		280,000		260,006
Net interest income after provision for loan losses		3,490,782		3,502,217		6,924,034		6,388,808

Noninterest revenue
Service charges		118,851		119,487		238,050		214,608
Gain on sale of investment securities		10,381		-		10,381		-
Gain on sale of loans held for sale		-		10,437		-		21,609
Earnings on bank-owned life insurance		123,818		126,100		246,393		238,626
Other		41,394		26,474		66,112		77,153
Total noninterest revenue		294,444		282,498		560,936		551,996

Noninterest expenses
Salaries		1,510,515		1,355,548		2,970,512		2,738,154
Employee benefits		348,313		347,420		741,487		696,754
Occupancy		239,415		258,871		500,253		474,771
Advertising		14,170		43,979		41,198		75,330
Furniture and equipment		85,754		99,437		169,738		197,760
Data processing		181,506		191,088		346,356		376,811
Legal services		119,104		63,185		220,994		113,448
Other professional services		212,519		342,400		392,820		545,514
Merger related expenses		-		9,081		-		197,233
Branch consolidation expense		-		-		-		437,424
Deposit insurance premiums		73,762		110,989		130,890		188,188
Foreclosed real estate expense and losses (gains)		113		-		1,299		8,108
Other operating		431,717		428,658		854,366		910,260
Total noninterest expense		3,216,888		3,250,656		6,369,913		6,959,755

Income (loss) before income taxes		568,338		534,059		1,115,057		(18,951	)
Income tax expense (benefit)		157,585		210,573		311,927		(7,228	)
Net income (loss)	$	410,753	$	323,486	$	803,130	$	(11,723	)

Net income (loss) per common share:
Basic	$	0.13	$	0.10	$	0.25	$	0.00
Diluted	$	0.13	$	0.10	$	0.25	$	0.00

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC AND SUBSIDIARY

Consolidated Statements of Comprehensive Income (Unaudited)

Three and Six Months Ended September 30, 2017 and 2016

	Three Months Ended						Six Months Ended
	September 30,						September 30,
	2017			2016			2017			2016

Net income (loss)	$	410,753		$	323,486		$	803,130		$	(11,723	)
Other comprehensive income (loss):
Unrealized gain (loss) on investment securities available for sale		87,905			(483,055	)		637,248			87,068
Reclassification adjustment for realized gain on investment securities available for sale included in net income		(10,381	)		-			(10,381	)		-
Total unrealized gain (loss) on investment securities available for sale		77,524			(483,055	)		626,867			87,068
Unrealized gain (loss) on derivative transactions		26,710			-			(183,238	)		-
Income tax expense (benefit) relating to investment securities available for sale and derivative transactions		41,114			(190,542	)		174,990			34,344
Other comprehensive income (loss)		63,120			(292,513	)		268,639			52,724

Total comprehensive income	$	473,873		$	30,973		$	1,071,769		$	41,001

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC AND SUBSIDIARY

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)

Six Months Ended September 30, 2017 and 2016

											Accumulated
			Additional					Unearned			other			Total
	Common		paid-in		Retained			ESOP			comprehensive			shareholders'
	stock		capital		earnings			shares			income (loss)			equity

Balances April 1, 2016	$	34,136	$	31,242,731	$	32,659,455		$	(2,369,920	)	$	(21,819	)	$	61,544,583
Net loss		-		-		(11,723	)		-			-			(11,723	)
Unrealized gain on available for sale securities, net of tax effect of $34,344		-		-		-			-			52,724			52,724
Stock based compensation - options		-		104,605		-			-			-			104,605
Stock based compensation - restricted stock		-		112,852		-			-			-			112,852

Balances September 30, 2016	$	34,136	$	31,460,188	$	32,647,732		$	(2,369,920	)	$	30,905		$	61,803,041

Balances April 1, 2017	$	34,111	$	31,656,235	$	31,730,673		$	(2,221,800	)	$	(1,407,989	)	$	59,791,230
Net income		-		-		803,130			-			-			803,130
Unrealized gain on available for sale securities, net of tax effect of $247,268		-		-		-			-			379,600			379,600
Unrealized loss on derivative transactions, net of tax effect of $(72,278)		-		-		-			-			(27,326	)		(27,326	)
Stock based compensation - options		-		114,784		-			-			-			114,784
Stock based compensation - restricted stock		-		115,638		-			-			-			115,638

Balances September 30, 2017	$	34,111	$	31,886,657	$	32,533,803		$	(2,221,800	)	$	(1,055,715	)	$	61,177,056

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC AND SUBSIDIARY

Consolidated Statements of Cash Flows (Unaudited)

Six Months Ended September 30, 2017 and 2016

	Six Months Ended
	September 30,
	2017			2016

Cash flows from operating activities
Interest received	$	9,265,972		$	8,036,376
Fees and commissions received		305,462			291,762
Interest paid		(2,011,560	)		(1,950,269	)
Cash paid to suppliers and employees		(5,193,587	)		(4,086,091	)
Origination of loans held for sale		-			(1,719,700	)
Proceeds from sale of loans held for sale		-			554,759
Increase in deferred tax asset		-			(1,705,736	)
Net cash provided (used) by operating activities		2,366,287			(578,899	)

Cash flows from investing activities
Acqusition, net of cash acquired		-			(11,006,813	)
Proceeds from maturing and called securities available for sale, including principal pay downs		8,524,350			19,526,230
Proceeds from sale of investment securities available for sale		4,243,760			-
Proceeds from maturing and called certificates of deposit		-			985,000
Purchase of investment securities available for sale		(1,208,480	)		(27,442,181	)
Purchase of Federal Home Loan Bank stock		(701,200	)		185,000
Loans made, net of principal repayments		(29,464,001	)		1,817,831
Purchase of premises and equipment		(349,306	)		(99,085	)
Proceeds from sale of premises and equipment		-			35,000
Proceeds from sale of foreclosed real estate		35,896			-
Net cash used by investing activities		(18,918,981	)		(15,999,018	)

Cash flows from financing activities
Net increase (decrease) in
Deposits		(18,468,720	)		(1,381,093	)
Advances by borrowers for taxes and insurance		(573,435	)		255,338
Proceeds from borrowings		25,000,000			-
Payments of borrowings		(8,004,682	)		(4,000,000	)
Interest rate swap on FHLB borrowings		(99,604	)		-
Net cash used by financing activities		(2,146,441	)		(5,125,755	)

Net decrease in cash and cash equivalents		(18,699,135	)		(21,703,672	)

Cash and cash equivalents at beginning of period		29,353,921			67,448,536

Cash and cash equivalents at end of period	$	10,654,786		$	45,744,864

Supplemental Disclosures of Cash Flow Information:
Total cash consideration paid for Fraternity Acquisition	$	-		$	25,704,871
Less cash acquired		-			14,698,058
Acquisition, net of cash acquired	$	-		$	11,006,813

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC AND SUBSIDIARY

Consolidated Statements of Cash Flows (Unaudited)

(Continued)

	Six Months Ended
	September 30,
	2017			2016

Reconciliation of net income (loss) to net cash provided (used) by operating activities
Net income (loss)	$	803,130		$	(11,723	)
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities
Amortization of premiums on certificates of deposit		45			9,408
Amortization of premiums on securities		466,542			317,361
Gain on sale of investment securities		(10,380	)		-
Loan discount accretion		121,389			(28,951	)
Deposit premium amortization		(231,196	)		(295,066	)
Borrowing premium amortization		(262,799	)		(258,139	)
Core deposit intangible asset amortization		63,032			57,990
Premises and equipment depreciation and amortization		158,784			171,562
Loss on sale of foreclosed real estate		1,299			-
Stock based compensation		230,422			217,456
Provision for loan losses		280,000			260,006
Decrease (increase) in:
Accrued interest receivable		(173,469	)		(358,450	)
Loans held for sale		-			(1,186,550	)
Cash surrender value of life insurance		(246,393	)		(238,625	)
Income taxes refundable and deferred income taxes		311,926			(1,712,964	)
Other assets		224,291			2,557,323
Increase (decrease) in:
Accrued interest payable		105,402			7,859
Deferred loan origination fees		24,464			43,271
Other liabilities		499,798			(130,667	)
Net cash (used) provided by operating activities	$	2,366,287		$	(578,899	)

Noncash investing activity
Real estate acquired through foreclosure	$	17,305		$	-

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC AND SUBSIDIARY

Form 10-Q

Notes to Consolidated Financial Statements (Unaudited)

September 30, 2017

Note 1:

Nature of Operations and Summary of Significant Accounting Policies

Nature of Operations

Hamilton Bancorp, Inc. (the “Company”) was incorporated on June 7, 2012 to serve as the stock holding company for Hamilton Bank (the “Bank”), a federally chartered savings bank. On October 10, 2012, the Bank converted from a mutual savings bank to a stock savings bank and became the wholly owned subsidiary of the Company. In connection with the conversion, the Company sold 3,703,000 shares of common stock at a price of $10.00 per share, through which the Company received proceeds of approximately $35,580,000, net of offering expenses of approximately $1,450,000. The Bank’s employee stock ownership plan (the “ESOP”) purchased 8.0% of the shares sold in the offering, or 296,240 common shares. The purchase of shares by the ESOP was funded by a loan from the Company. The company’s common stock began trading on the NASDAQ Capital Market under the trading symbol “HBK” on October 12, 2012.

In accordance with the Office of the Comptroller of the Currency (the “OCC”) regulations, upon the completion of the conversion, the Bank restricted retained earnings by establishing a liquidation account. The liquidation account will be maintained for the benefit of eligible account holders who continue to maintain their accounts at the Bank after conversion. The liquidation account will be reduced annually to the extent that eligible account holders have reduced their qualifying deposits. Subsequent increases will not restore an eligible account holder’s interest in the liquidation account. In the event of a complete liquidation of the Bank, and only in such event, each account holder will be entitled to receive a distribution from the liquidation account in an amount proportionate to the adjusted qualifying account balances then held. The Bank may not pay dividends if those dividends would reduce equity capital below the required liquidation account amount.

On May 13, 2016, the Company completed its acquisition of Fraternity Community Bancorp, Inc. (“Fraternity”) through the merger of Fraternity, the parent company of Fraternity Federal Savings and Loan, with and into the Company pursuant to the Agreement and Plan of Merger dated as of October 12, 2015, by and between the Company and Fraternity. As a result of the merger, each shareholder of Fraternity received a cash payment equal to nineteen dollars and twenty-five cents ($19.25) for each share of Fraternity common stock, or an aggregate of approximately $25.7 million. Immediately following the merger of Fraternity into the Company, Fraternity Federal Savings and Loan was merged with and into the Bank, with the Bank as the surviving entity.

On September 11, 2015, the Company completed its acquisition of Fairmount Bancorp, Inc. (“Fairmount Bancorp”) through the merger of Fairmount Bancorp, the parent company of Fairmount Bank, with and into the Company pursuant to the Agreement and Plan of Merger dated as of April 15, 2015, by and between the Company and Fairmount Bancorp. As a result of the merger, each shareholder of Fairmount Bancorp received a cash payment equal to thirty dollars ($30.00) for each share of Fairmount Bancorp common stock, or an aggregate of approximately $15.4 million. Immediately following the merger of Fairmount Bancorp into the Company, Fairmount Bank was merged with and into the Bank, with the Bank as the surviving entity.

Hamilton Bancorp is a holding company that operates a community bank with seven branches in the Baltimore-metropolitan area. Its primary deposit products are certificates of deposit and demand, savings, NOW, and money market accounts. Its primary lending products consist of real estate mortgages, along with commercial and consumer loans. Hamilton Bancorp’s primary source of revenue is derived from loans to customers, who are predominately small and middle-market businesses and middle-income individuals.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial reporting and with instructions for Form 10–Q and Regulation S–X as promulgated by the Securities and Exchange Commission (the “SEC”). Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, the preceding unaudited consolidated financial statements contain all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the financial condition and results of operations for the periods presented. We derived the balances as of March 31, 2017 from audited financial statements. Operating results for the three and six months ended September 30, 2017 are not necessarily indicative of the results that may be expected for the fiscal year ending March 31, 2018, or any other period. For further information, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended March 31, 2017. Certain amounts from prior period financial statements have been reclassified to conform to the current period’s presentation.

Summary of Significant Accounting Policies

The accounting and reporting policies of Hamilton Bancorp, Inc. and Subsidiary (“Hamilton”) conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) and to general practices in the banking industry. The more significant policies follow:

Principles of Consolidation. The accompanying consolidated financial statements include the accounts of the parent company and its wholly owned subsidiary, Hamilton Bank. All significant intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, deferred income tax valuation allowances, the fair value of investment securities and other than temporary impairment of investment securities.

Investment Securities. Management determines the appropriate classification of investment securities at the time of purchase. Securities that may be sold before maturity are classified as available for sale and carried at fair value. Investment securities that management has the intent and ability to hold to maturity are classified as held to maturity and carried at amortized cost. All investment securities held by Hamilton at September 30, 2017 and March 31, 2017 are classified as available for sale.

Investment securities designated as available for sale are stated at estimated fair value based on quoted market prices. They represent those securities which management may sell as part of its asset/liability strategy or that may be sold in response to changing interest rates or liquidity needs. Changes in unrealized gains and losses, net of related deferred taxes, for available-for-sale securities are recorded in other comprehensive income. Realized gains (losses) on available-for-sale securities are included in noninterest revenue and, when applicable, are reported as a reclassification adjustment in other comprehensive income. Realized gains and losses on the sale of available-for-sale securities are recorded on the trade date and are determined by the specific identification method. The amortization of premiums and the accretion of discounts are recognized in interest revenue using methods approximating the interest method over the term of the security.

In estimating other-than-temporary impairment losses, management considers the length of time and the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of the Bank to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Loans Receivable. The Bank makes mortgage, commercial, and consumer loans to customers. A substantial portion of the loan portfolio is represented by mortgage loans throughout the Baltimore metropolitan area. The ability of the Bank’s debtors to repay their loans is dependent upon the real estate and general economic conditions in this area.

Loans are reported at their outstanding unpaid principal balance adjusted for the allowance for loan loss, premiums on loans acquired, and/or any deferred fees or costs on originated loans. Interest revenue is accrued on the unpaid principal balance. Loan origination fees and the direct costs of underwriting and closing loans are recognized over the life of the related loan as an adjustment to yield using a method that approximates the interest method. Any differences that arise from prepayment will result in a recalculation of the effective yield.

Loans are generally placed on nonaccrual status when they are 90 days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual status at an earlier date if the collection of principal or interest is considered doubtful. All interest accrued but not collected for loans that are placed on nonaccrual status are reversed against interest revenue. The interest on nonaccrual loans is accounted for on the cash basis method, until the loans qualify for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and, in management’s judgment, future payments are reasonably assured.

Loans are considered impaired when, based on current information, management considers it unlikely that collection of principal and interest payments will be made according to contractual terms. If collection of principal is evaluated as doubtful, all payments are applied to principal. Impaired loans are measured: (i) at the present value of expected cash flows discounted at the loan’s effective interest rate; (ii) at the observable market price; or (iii) at the fair value of the collateral if the loan is collateral dependent. If the measure of the impaired loan is less than the recorded investment in the loan, an impairment is recognized through an allocation of the allowance for loan losses and corresponding provision for loan losses. Generally, identified impairments are charged-off against the allowance for loan losses.

Troubled debt restructurings are loans for which Hamilton, for legal or economic reasons related to a debtor’s financial difficulties, has granted a concession to the debtor that it otherwise would not have considered. Concessions that result in the categorization of a loan as a troubled debt restructuring include:

●

Reduction of the stated interest rate;

●

Extension of the maturity date or dates at a stated interest rate lower than the current market rate for new debt with similar risk;

●

Reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement; or

●

Reduction of accrued interest.

Accounting for Certain Loans or Debt Securities Acquired in a Transfer. The loans acquired from the Company’s acquisition of Fraternity on May 13, 2016 (see Note 3 “Acquisition”) and Fairmount on September 11, 2015 were recorded at fair value at the acquisition date and no separate valuation allowance was established. The initial fair values were determined by management, with the assistance of an independent valuation specialist, based on estimated expected cash flows discounted at appropriate rates. The discount rates were based on market rates for new originations of comparable loans and did not include a separate factor for loan losses as that was included in the estimated cash flows.

Accounting Standards Codification (“ASC”) Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, applies to loans acquired in a transfer with evidence of deterioration of credit quality for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. If both conditions exist, the Company determines whether to account for each loan individually or whether such loans will be assembled into pools based on common risk characteristics such as credit score, loan type, and origination date.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The Company considered expected prepayments and estimated the total expected cash flows, which included undiscounted expected principal and interest. The excess of that amount over the fair value of the loan is referred to as accretable yield. Accretable yield is recognized as interest income on a constant yield basis over the expected life of the loan. The excess of the contractual cash flows over expected cash flows is referred to as nonaccretable difference and is not accreted into income. Over the life of the loan, the Company continues to estimate expected cash flows. Subsequent decreases in expected cash flows are recognized as impairments in the current period through the allowance for loan losses. Subsequent increases in cash flows to be collected are first used to reverse any existing valuation allowance and any remaining increase are recognized prospectively through an adjustment of the loan’s yield over its remaining life.

ASC Topic 310-20, Nonrefundable Fees and Other Costs, was applied to loans not considered to have deteriorated credit quality at acquisition. Under ASC Topic 310-20, the difference between the loan’s principal balance at the time of purchase and the fair value is recognized as an adjustment of yield over the life of the loan.

Allowance for Loan Losses. The allowance for loan losses represents an amount which, in management’s judgment, will be adequate to absorb probable future losses on existing loans. The allowance for loan losses is established, as loan losses are estimated to have occurred, through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Recoveries on previously charged-off loans are credited to the allowance for loan losses.

The allowance for loan losses is increased by provisions charged to income and reduced by charge-offs, net of recoveries. Management’s periodic evaluation of the adequacy of the allowance is based on the Bank’s past loan loss experience, known and inherent risks in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and current economic conditions. The look back period for historical losses consists of reviewing both a 36 and 48 month look back period for net charge-offs. Both of these periods are used individually to develop a range in which the allowance for loan losses should be within.

Management considers a number of factors in estimating the required level of the allowance. These factors include: historical loss experience in the loan portfolios; the levels and trends in past-due and nonaccrual loans; the status of nonaccrual loans and other loans identified as having the potential for further deterioration; credit risk and industry concentrations; trends in loan volume; the effects of any changes in lending policies and procedures or underwriting standards; and a continuing evaluation of the economic environment. Management modified the analysis during the quarter ended September 30, 2016 by keeping our net charge-off history as a percentage of loans, as it pertains to each loan segment, constant across all risk ratings and altering our qualitative factors either up or down based upon the respective risk rating for each loan segment. The change in methodology did not have a material impact on the amount of the allowance for loan and lease losses at September 30, 2016, the date of the change, as compared to the prior methodology.

Derivative Financial Instruments and Hedging Activities. Derivatives are initially recognized at fair value on the date the derivative contract is entered into and subsequently re-measured at their fair value. The accounting for changes in the fair value of a derivative depends on the intended use of the derivative and the resulting designation. The Company documents at the inception of the transaction the relationship between hedging instruments and hedged items, as well as its risk management objective and strategy for undertaking various hedge transactions.

For derivatives qualifying as cash flow hedges, the Company also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items. The effective portion of changes in fair value of derivatives that are designated and qualify as cash flow hedges is recognized in the consolidated statement of comprehensive income (loss). The gain or loss relating to the ineffective portion is recognized immediately in the consolidated statement of operations as a gain or loss. When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognized when the forecasted transaction is ultimately recognized in the consolidated statement of operations. When a forecasted transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is immediately transferred to the consolidated statement of operations as a gain or loss to income.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

For derivative instruments designated as fair-value hedges, the change in fair value of the derivative is recognized in the consolidated statement of operations under the same heading as the change in fair value of the hedged item for the portion attributable to the hedged risk. For accounting purposes, if the derivative is highly effective, the change in fair values relating to the asset or liability and the hedged item will offset one another and result in no impact to overall income.

Gains (losses) on derivatives representing either hedge components excluded from the assessment of effectiveness or hedge ineffectiveness are recognized in earnings.

Stock Based Compensation. Compensation cost is recognized for stock options and restricted stock awards issued to employees and directors, based on the fair value of these awards at the date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common stock at the date of grant is used for restricted stock awards. Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.

Note 2:

New Accounting Pronouncements

Recent Accounting Pronouncements

ASU No. 2017-12, Targeted Improvements to Accounting for Hedging Activities. This ASU’s objectives are to: (1) improve the transparency and understandability of information conveyed to financial statement users about an entity’s risk management activities by better aligning the entity’s financial reporting for hedging relationships with those risk management activities; and (2) reduce the complexity of and simplify the application of hedge accounting by preparers. The ASU is effective for interim and annual reporting periods beginning after December 15, 2018; early adoption is permitted. The Company does not expect the adoption of ASU 2017-12 to have a material impact on its consolidated financial statements.

ASU No. 2017-09, Compensation – Stock Compensation (Topic 718). The amendments in this update provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. An entity should account for the effects of a modification unless all the following are met: 1.) The fair value (or calculated value or intrinsic value, if such an alternative measurement method is used) of the modified award is the same as the fair value (or calculated value or intrinsic value, if such an alternative measurement method is used) of the original award immediately before the original award is modified. If the modification does not affect any of the inputs to the valuation technique that the entity uses to value the award, the entity is not required to estimate the value immediately before and after the modification, 2.) the vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified and, 3) the classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified. The current disclosure requirements in Topic 718 apply regardless of whether an entity is required to apply modification accounting under the amendments in this. This guidance is effective for interim and annual periods beginning after December 15, 2017, with early adoption permitted. The Company does not expect the adoption of this guidance to have a material impact on its consolidated financial statements.

ASU 2017-04, Simplifying the Test for Goodwill Impairment. This update removes the requirement to compare the implied fair value of goodwill with its carrying amount as part of step 2 of the goodwill impairment test. As a result, under the ASU, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. The ASU is effective for annual and interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not expect the adoption of ASU 2017-04 to have a material impact on its consolidated financial statements.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. This guidance clarifies the definition of a business and assists entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Under this guidance, when substantially all of the fair value of gross assets acquired is concentrated in a single asset (or group of similar assets), the assets acquired would not represent a business. In addition, in order to be considered a business, an acquisition would have to include at a minimum an input and a substantive process that together significantly contribute to the ability to create an output. The amended guidance also narrows the definition of outputs by more closely aligning it with how outputs are described in FASB guidance for revenue recognition. This guidance is effective for annual periods beginning after December 15, 2017, including interim periods within those fiscal years, with early adoption permitted. The Company does not expect the adoption of this guidance to have a material impact on its consolidated financial statements.

ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. This update addresses diversity on how certain cash receipts and payments are reflected in the statement of cash flows. The update made the following changes that may affect the Company: (1) Debt Prepayment or Debt Extinguishment Costs: Cash payments for debt prepayment or debt extinguishment costs should be classified as cash flows for financing activities. (2) Proceeds from the settlement of Bank-Owned Life Insurance Policies: Cash proceeds received from the settlement of bank-owned life insurance policies should be classified as cash flows from investing activities. The cash payments for premiums on bank-owned policies may be classified as cash flows from investing activities, operating activities, or a combination of investing and operating activities. The amendments in this Update will be effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. The guidance requires application using a retrospective transition method. The Company does not expect the guidance to have a significant impact on its consolidated statement of cash flows.

ASU 2016-13, Financial Instruments – Credit Losses. The main objective of this update is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the guidance in this update replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to estimate credit losses. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances. The guidance in this update is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018. The Company is currently evaluating this guidance to determine the impact on its consolidated financial statements.

ASU 2016-09, Improvements to Employee Share-Based Payment Accounting (Topic 718). This ASU includes provisions intended to simplify various aspects related to how share-based payments are accounted for and presented in the financial statements. Some of the key provisions of this new ASU include: (1) companies will no longer record excess tax benefits and certain tax deficiencies in additional paid-in capital (“APIC”). Instead, they will record all excess tax benefits and tax deficiencies as income tax expense or benefit in the income statement, and APIC pools will be eliminated. The guidance also eliminates the requirement that excess tax benefits be realized before companies can recognize them. In addition, the guidance requires companies to present excess tax benefits as an operating activity on the statement of cash flows rather than as a financing activity; (2) increase the amount an employer can withhold to cover income taxes on awards and still qualify for the exception to liability classification for shares used to satisfy the employer’s statutory income tax withholding obligation. The new guidance will also require an employer to classify the cash paid to a tax authority when shares are withheld to satisfy its statutory income tax withholding obligation as a financing activity on its statement of cash flows (current guidance did not specify how these cash flows should be classified); and (3) permit companies to make an accounting policy election for the impact of forfeitures on the recognition of expense for share-based payment awards. Forfeitures can be estimated, as required today, or recognized when they occur. ASU No. 2016-09 became effective for the Company on April 1, 2017 and was not material to the consolidated financial statements.

ASU 2016-02, Leases (Topic 842). From the lessee’s perspective, the new ASU standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement for lessees. The guidance also eliminates the current real estate-specific provision and changes the guidance on sale-leaseback transactions, initial direct costs and lease executory costs. With respect to lessors, the guidance modifies the classification criteria and the accounting for sales-type and direct financing leases. All entities will classify leases to determine how to recognize lease-related revenue and expense. In applying this guidance, entities will also need to determine whether an arrangement contains a lease or service agreement. Disclosures are required by lessees and lessors to meet the objective of enabling users of financials statements to assess the amount, timing, and uncertainty of cash flows arising from leases. For public entities, this guidance is effective for the first interim or annual period beginning after December 15, 2018. Early adoption is permitted. Entities are required to use a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements. The Company is assessing this guidance to determine its impact on the Company’s financial position, results of operations and cash flows.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

ASU No. 2016-01, Financial Instruments – Recognition and Measurement of Financial Assets and Liabilities. This ASU requires equity investments to be measured at fair value with changes in fair value recognized in net income, excluding equity investments that are consolidated or accounted for under the equity method of accounting. The amendment allows equity investments without readily determinable fair values to be measured at cost minus impairment, with a qualitative assessment required to identify impairment. The amendment also requires public companies to use exit prices to measure the fair value of financial instruments purposes; requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statement; it eliminates the disclosure requirements related to measurement assumptions for the fair value of instruments measured at amortized cost. In addition, for liabilities measured at fair value under the fair value option, to present in other comprehensive income changes in fair value due to changes in instrument specific credit risk. ASU No. 2016-01 is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The Company is currently evaluating the impact of adopting the new guidance on its consolidated financial statements.

ASU 2014-09, Revenue from Contracts with Customers (Topic 606). ASU 2014-09 implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. The guidance in this update is effective for the first interim or annual period beginning after December 15, 2017. We expect to adopt the ASU during the first quarter of fiscal 2019. The Company is evaluating the guidance in this update but does not believe it will have a material impact on its consolidated financial statements.

Note 3:

Acquisition

Fraternity Community Bancorp, Inc.

On May 13, 2016, Hamilton Bancorp acquired Fraternity Community Bancorp, Inc. (“Fraternity”), the parent company of Fraternity Federal Savings and Loan. Under the terms of the Merger Agreement, shareholders of Fraternity received a cash payment equal to nineteen dollars and twenty-five cents ($19.25) for each share of Fraternity common stock. The total merger consideration was $25.7 million.

In connection with the acquisition, Fraternity Federal Savings and Loan was merged with and into Hamilton Bank, with Hamilton Bank as the surviving bank. The results of the Fraternity acquisition are included with Hamilton’s results as of and from May 13, 2016.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

As required by the acquisition method of accounting, we have adjusted the acquired assets and liabilities of Fraternity to their estimated fair value on the date of acquisition and added them to those of Hamilton Bancorp. Based on management’s preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, which we have based on level 3 valuation estimates and assumptions that are subject to change, we have allocated the purchase price for Fraternity as follows:

	As recorded by
	Fraternity Community			Fair Value				As recorded by
	Bancorp, Inc.			Adjustments				Hamilton Bancorp, Inc.
Identifiable assets:
Cash and cash equivalents	$	15,196,058		$	-			$	15,196,058
Investment securities available for sale		17,570,712			-				17,570,712
FHLB Bank Stock		782,600			-				782,600
Loans		108,872,041			(67,858	)	A		108,804,183
Allowance For Loan Loss		(1,550,000	)		1,550,000		A		-
Premises and equipment		691,095			78,711		B		769,806
Bank-Owned Life Insurance		5,058,041			-				5,058,041
Deferred income taxes		2,743,481			(410,377	)	C		2,333,104
Other assets		2,877,665			-				2,877,665
Total identifiable assets	$	152,241,693		$	1,150,476			$	153,392,169

Identifiable liabilities:
Non-interest bearing deposits		1,242,187			-				1,242,187
Interest bearing deposits		107,648,792			1,098,131		D		108,746,923
Borrowings		15,000,000			793,537		E		15,793,537
Other liabilities		4,023,914			-				4,023,914
Total identifiable liabilities	$	127,914,893		$	1,891,668			$	129,806,561

Net tangible assets acquired		24,326,800			(741,192	)			23,585,608

Definite lived intangible assets acquired		-			242,020				242,020
Goodwill		-			1,877,243				1,877,243
Net intangible assets acquired		-			2,119,263				2,119,263

Total cash consideration	$	24,326,800		$	1,378,071			$	25,704,871

Explanation of fair value adjustments:

A -

Adjustment reflects the fair value adjustments based on Hamilton Bancorp’s evaluation of the acquired loan portfolio and excludes the allowance for losses recorded by Fraternity Community Bancorp, Inc.

B -

Adjustment reflects the fair value adjustments based on Hamilton Bancorp’s evaluation of the acquired premises and equipment.

C -

Adjustment to record deferred tax asset related to fair value adjustments at 39.45% income tax rate.

D -

Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

E -

Adjustment reflects the fair value of Fraternity’s borrowings acquired on acquisition date.

Prior to the end of the May 13, 2016 measurement period, if information became available which indicated the purchase price allocations require adjustments, we included such adjustments in the purchase price allocation retrospectively.

Of the total estimated purchase price, we have allocated $23.6 million to net tangible assets acquired and we have allocated $242,020 to the core deposit intangible which is a definite lived intangible asset. We have allocated the remaining purchase price to goodwill, which is deductible for income tax purposes. We will amortize the core deposit intangible on a straight-line basis over its estimated useful life of eight years. We will evaluate goodwill annually for impairment.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all Fraternity loans as of the acquisition date.

	Contractually
	Required		Non-Accretable			Cash Flows					Carrying Value
	Payments		Credit			Expected To Be		Accretable FMV			of Loans
	Receivable		Adjustments			Collected		Adjustments			Receivable

Performing loans acquired	$	107,474,993	$	-		$	107,474,993	$	301,672		$	107,776,665

Impaired loans acquired		1,397,048		(314,484	)		1,082,564		(55,046	)		1,027,518

Total	$	108,872,041	$	(314,484	)	$	108,557,557	$	246,626		$	108,804,183

At our acquisition of Fraternity, we recorded all loans acquired at the estimated fair value on the purchase date with no carryover of the related allowance for loan losses. On the acquisition date, we segregated the loan portfolio into two loan pools, performing and nonperforming loans, to be retained in our portfolio.

We had an independent third party assist us to determine the fair value of cash flows on $107,474,993 of performing loans. The valuation took into consideration the loans' underlying characteristics, including account types, remaining terms, annual interest rates, interest types, past delinquencies, timing of principal and interest payments, current market rates, loan to value ratios, loss exposures, and remaining balances. These performing loans were segregated into pools based on loan and payment type and in some cases, risk grade. The effect of this fair valuation process was a net accretable premium adjustment of $301,672 at acquisition.

We also individually evaluated 23 impaired loans totaling $1,397,048 to determine the fair value as of the May 13, 2016 measurement date. In determining the fair value for each individually evaluated impaired loan, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral and net present value of cash flows we expect to receive, among others.

We established a credit risk related non-accretable difference of $314,484 relating to these acquired, credit impaired loans, reflected in the recorded net fair value. We further estimated the timing and amount of expected cash flows in excess of the estimated fair value and established an accretable discount adjustment of $55,046 at acquisition relating to these impaired loans.

Fraternity Pro forma Condensed Combined Financial Information. The consolidated statements of operations data for the unaudited pro forma results for the three and six-month periods ended September 30, 2017 and 2016 as if the Fraternity acquisition had occurred as of the beginning of fiscal 2016 and 2017 are deemed immaterial and not presented. Due to the fact the acquisition of Fraternity occurred on May 13, 2016, the three and six-month periods ending September 30, 2016 and 2017, as reported in this 10-Q, already include or include a significant portion of the impact of Fraternity in the consolidated statements of operations as though the acquisition occurred at the beginning of fiscal 2016 and 2017. The six-month period ending September 30, 2016 does not reflect the full impact to the consolidated statements of operations for those six months since the acquisition occurred towards the beginning of that respective period, however, that amount is deemed to be immaterial to the consolidated statement of operations for that period.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Fraternity acquisition expenses. In connection with the acquisition of Fraternity, the Company incurred merger related costs. These expenses were primarily related to legal, other professional services and system conversions. The following table details the expenses included in the consolidated statements of operations for the periods shown.

	Three months ended September 30,				Six months ended September 30,
	2017		2016		2017		2016
Legal	$	-	$	9,081	$	-	$	55,500
Professional services		-		-		-		135,383
Other		-		-		-		6,350
Total merger related expenses	$	-	$	9,081	$	-	$	197,233

Note 4: Earnings per Share

Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Weighted average shares exclude unallocated ESOP shares. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.

Both the basic and diluted earnings per share for the three and six months ended September 30, 2017 and 2016 are summarized below:

	Three months ended		Three months ended		Six months ended		Six months ended
	September 30, 2017		September 30, 2016		September 30, 2017		September 30, 2016

Net income (loss)	$	410,753	$	323,486	$	803,130	$	(11,723	)
Weighted average common shares outstanding - basic		3,188,895		3,176,654		3,188,895		3,176,654
Weighted average common shares outstanding - diluted		3,196,516		3,176,654		3,196,516		3,176,654
Income (loss) per common share - basic and diluted	$	0.13	$	0.10	$	0.25	$	(0.00	)

Anti-dilutive shares		124,169		89,475		124,169		89,475

During the three and six-months ending September 30, 2016, none of the common stock equivalents were dilutive due to either a net loss reported during that period or the market price of the stock at that respective date was below the exercise price for any dilutive options to be executed.

Note 5:

Investment Securities Available for Sale

The amortized cost and fair value of securities at September 30, 2017 and March 31, 2017, are summarized as follows:

Gross

Amortized

unrealized

Fair

September 30, 2017

cost

gains

losses

value

U.S. government agencies

2,759,862

15,427

2,744,435

Municipal bonds

15,166,018

15,411

532,682

14,648,747

Corporate bonds

3,016,610

14,460

80,564

2,950,506

Mortgage-backed securities

71,657,872

57,340

1,018,698

70,696,514

92,600,362

87,211

1,647,371

91,040,202

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

			Gross		Gross
	Amortized		unrealized		unrealized		Fair
March 31, 2017	cost		gains		losses		value

U.S. government agencies	$	3,525,373	$	323	$	13,393	$	3,512,303
Municipal bonds		17,096,477		21,858		950,496		16,167,839
Corporate bonds		2,000,000		-		83,478		1,916,522
Mortgage-backed securities		81,994,305		65,094		1,226,935		80,832,464
	$	104,616,155	$	87,275	$	2,274,302	$	102,429,128

Proceeds from the sale of investment securities were $4,243,760 during the three and six months ended September 30, 2017, with gains of $23,352 and losses of $12,971. There were no sales of investment securities during the three and six months ended September 30, 2016.

As of September 30, 2017, and March 31, 2017, all mortgage-backed securities are backed by U.S. Government-Sponsored Enterprises (GSE’s), except one private label mortgage-backed security that was acquired in the Fraternity acquisition in May 2016 with a book value of $92,170 and fair value of $93,705 as of September 30, 2017.

As of September 30, 2017, and March 31, 2017, the Company had one pledged security to the Federal Reserve Bank with a book value of $744,186 and a fair value of $737,233 and $736,412, respectively.

The amortized cost and estimated fair value of debt securities by contractual maturity at September 30, 2017 and March 31, 2017 follow. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations.

	Available for Sale
	September 30, 2017				March 31, 2017
	Amortized		Fair		Amortized		Fair
	cost		value		cost		value

Maturing
Within one year	$	2,015,677	$	2,007,202	$	-	$	-
Over one to five years		1,507,465		1,514,383		4,234,642		4,240,740
Over five to ten years		4,328,541		4,208,504		5,538,313		5,404,810
Over ten years		13,090,807		12,613,599		12,848,895		11,951,114
Mortgage-backed, in monthly installments		71,657,872		70,696,514		81,994,305		80,832,464
	$	92,600,362	$	91,040,202	$	104,616,155	$	102,429,128

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table presents the Company's investments' gross unrealized losses and the corresponding fair values by investment category and length of time that the securities have been in a continuous unrealized loss position at September 30, 2017 and March 31, 2017.

Less than 12 months

12 months or longer

Total

Gross

Unrealized

Fair

Unrealized

Fair

Unrealized

Fair

September 30, 2017

losses

value

losses

value

losses

value

U.S. government agencies

15,427

2,744,435

15,427

2,744,435

Municipal bonds

532,682

11,960,989

532,682

11,960,989

Corporate bonds

80,564

1,919,436

80,564

1,919,436

Mortgage-backed securities

256,219

22,865,278

762,479

38,710,468

1,018,698

61,575,746

271,646

25,609,713

1,375,725

52,590,893

1,647,371

78,200,606

	Less than 12 months				12 months or longer				Total
	Gross				Gross				Gross
	Unrealized		Fair		Unrealized		Fair		Unrealized		Fair
March 31, 2017	losses		value		losses		value		losses		value

U.S. government agencies	$	13,393	$	3,256,964	$	-	$	-	$	13,393	$	3,256,964
Municipal bonds		950,496		13,982,251		-		-		950,496		13,982,251
Corporate bonds		-		-		83,478		1,916,522		83,478		1,916,522
Mortgage-backed securities		941,183		66,953,532		285,752		7,016,746		1,226,935		73,970,278
	$	1,905,072	$	84,192,747	$	369,230	$	8,933,268	$	2,274,302	$	93,126,015

The unrealized losses that exist are a result of market changes in interest rates since the original purchase. Management systematically evaluates investment securities for other-than-temporary declines in fair value on an annual basis from the date of purchase if the respective security is in a loss position. This analysis requires management to consider various factors, which include: (1) duration and magnitude of the decline in value; (2) the financial condition of the issuer or issuers and; (3) structure of the security.

An impairment loss is recognized in earnings if any of the following are true: (1) the Company intends to sell the debt security; (2) it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis; or (3) the Company does not expect to recover the entire amortized cost basis of the security. In situations where the Company intends to sell or when it is more likely than not that the Company will be required to sell the security, the entire impairment loss must be recognized in earnings. In all other situations, only the portion of the impairment loss representing the credit loss must be recognized in earnings, with the remaining portion being recognized in shareholders’ equity as a component of other comprehensive income, net of deferred tax.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Note 6:

Loans Receivable and Allowance for Loan Losses

Loans receivable, excluding loans held for sale, consist of the following at September 30, 2017 and March 31, 2017:

	September 30, 2017												March 31, 2017
	Legacy (1)			Acquired			Total Loans			% of Total			Legacy (1)			Acquired			Total Loans			% of Total
Real estate loans:
One-to four-family:
Residential (2)	$	68,548,030		$	77,663,426		$	146,211,456			40	%	$	67,126,677		$	83,892,389		$	151,019,066			44	%
Residential construction		6,258,446			-			6,258,446			2	%		6,426,076			-			6,426,076			2	%
Investor (3)		9,627,329			18,423,892			28,051,221			8	%		6,742,469			18,779,644			25,522,113			8	%
Commercial		94,957,970			12,114,557			107,072,527			29	%		92,665,689			14,898,523			107,564,212			32	%
Commercial construction		2,081,647			1,058,534			3,140,181			1	%		1,881,541			1,308,652			3,190,193			1	%
Total real estate loans		181,473,422			109,260,409			290,733,831			79	%		174,842,452			118,879,208			293,721,660			87	%
Commercial business (4)		34,042,543			1,668,783			35,711,326			10	%		19,518,029			2,019,337			21,537,366			6	%
Home equity loans		13,664,414			6,459,424			20,123,838			5	%		13,278,229			7,266,141			20,544,370			6	%
Consumer (5)		20,178,064			902,240			21,080,304			6	%		2,258,836			937,600			3,196,436			1	%
Total Loans		249,358,443			118,290,856			367,649,299			100	%		209,897,546			129,102,286			338,999,832			100	%
Net deferred loan origination fees and costs		(167,534	)		-			(167,534	)					(143,070	)		-			(143,070	)
Loan premium (discount)		1,280,427			(531,975	)		748,452						619,846			(543,410	)		76,436
	$	250,471,336		$	117,758,881		$	368,230,217					$	210,374,322		$	128,558,876		$	338,933,198

(1)	As a result of the acquisition of Fraternity Community Bancorp, Inc., the parent company of Fraternity Federal Savings and Loan, in May 2016 and Fairmount Bancorp, Inc., the parent company of Fairmount Bank, in September 2015, we have segmented the portfolio into two components, loans originated by Hamilton Bank "Legacy" and loans acquired from Fraternity Community Bancorp, Inc. and Fairmount Bancorp, Inc. "Acquired".
(2)	"Legacy" one-to four-family residential real estate loans at March 31, 2017 includes $23.4 million of loans purchased in March 2017.
(3)	"Investor" loans are residential mortgage loans secured by non-owner occupied one-to four-family properties.
(4)	"Legacy" commercial business loans as of September 30, 2017 includes $15.4 million of commercial lease loans purchased in June 2017.
(5)	"Legacy" consumer loans as of September 30, 2017 includes $18.4 million of recreational vehicle loans purchased in August 2017.

Residential lending is generally considered to involve less risk than other forms of lending, although payment experience on these loans is dependent on economic and market conditions in the Bank's lending area. Construction loan repayments are generally dependent on the related properties or the financial condition of its borrower or guarantor. Accordingly, repayment of such loans can be more susceptible to adverse conditions in the real estate market and the regional economy.

A substantial portion of the Bank's loan portfolio is real estate loans secured by residential and commercial real estate properties located in the Baltimore metropolitan area. Loans are extended only after evaluation of a customer's creditworthiness and other relevant factors on a case-by-case basis. The Bank generally does not lend more than 75% - 95% of the appraised value of a property, depending on the type of loan, and requires private mortgage insurance on residential mortgages with loan-to-value ratios in excess of 80%. In addition, the Bank generally obtains personal guarantees of repayment from borrowers and/or others for construction loans and disburses the proceeds of those and similar loans only as work progresses on the related projects.

Commercial business loans are made to provide funds for equipment and general corporate needs. Repayment of a loan primarily uses the funds obtained from the operation of the borrower’s business. Commercial loans also include lines of credit that are utilized to finance a borrower’s short-term credit needs and/or to finance a percentage of eligible receivables and inventory. The Company’s loan portfolio also includes equipment leases, which consists of leases for essential commercial equipment used by small to medium sized businesses.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The home equity loans consist of both conforming loans and revolving lines of credit to consumers which are secured by residential real estate. These loans are typically secured with second mortgages on the homes. Consumer loans include share loans, installment loans and, to a lesser extent, personal lines of credit. Share loans represent loans that are collateralized by a certificate of deposit or other deposit product. Installment loans are used by customers to purchase primarily automobiles, but may be used to also purchase boats and recreational vehicles.

The following table details activity in the allowance for loan losses by portfolio segment for the three and six-month periods ended September 30, 2017 and 2016. The allowance for loan losses allocated to each portfolio segment is not necessarily indicative of future losses in any particular portfolio segment and does not restrict the use of the allowance to absorb losses in other portfolio segments.

Three Months Ended September 30, 2017

Residential

Real Estate

Investor

Real Estate

Commercial

Real Estate

Commercial

Construction

Commercial

Business

Home Equity

Consumer

Total

Allowance for credit losses:

Beginning balance

544,557

64,471

1,312,158

26,987

343,094

64,661

1,600

2,357,528

Charge-offs

(8,907

)

(11,044

)

(486

)

(20,437

)

Recoveries

12,822

206

872

13,900

Provision for credit losses

(7,362

)

(13,994

)

48,275

(14,913

)

(16,170

)

(2,091

)

126,255

120,000

Ending balance

528,288

52,255

1,360,433

12,074

327,130

62,570

128,241

2,470,991

Six Months Ended September 30, 2017

Residential

Real Estate

Investor

Real Estate

Commercial

Real Estate

Commercial

Construction

Commercial

Business

Home Equity

Consumer

Total

Allowance for credit losses:

Beginning balance

553,539

35,275

1,375,894

9,031

149,461

70,071

1,544

2,194,815

Charge-offs

(8,907

)

(15,122

)

(486

)

(24,515

)

Recoveries

18,129

381

2,181

20,691

Provision for credit losses

(16,344

)

13,973

(15,461

)

3,043

177,288

(7,501

)

125,002

280,000

Ending balance

528,288

52,255

1,360,433

12,074

327,130

62,570

128,241

2,470,991

Allowance allocated to:

Legacy Loans:

Individually evaluated for impairment

270,329

Collectively evaluated for impairment

257,959

52,255

1,360,433

12,074

327,130

62,570

128,241

2,200,662

Acquired Loans:

Individually evaluated for impairment

Collectively evaluated for impairment

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Three Months Ended September 30, 2016	Residential Real Estate			Investor Real Estate			Commercial Real Estate		Commercial Construction			Commercial Business			Home Equity		Consumer			Total
Allowance for credit losses:
Beginning balance	$	483,892		$	204,216		$	910,760	$	27,833		$	187,435		$	81,058	$	1,778		$	1,896,972
Charge-offs		-			(15,622	)		-		-			-			-		-			(15,622	)
Recoveries		-			3,172			-		-			6,712			-		1,128			11,012
Provision for credit losses		(21,977	)		(79,027	)		180,121		(14,741	)		(20,256	)		7,211		(1,325	)		50,006
Ending balance	$	461,915		$	112,739		$	1,090,881	$	13,092		$	173,891		$	88,269	$	1,581		$	1,942,368

Six Months Ended September 30, 2016	Residential Real Estate		Investor Real Estate			Commercial Real Estate		Commercial Construction			Commercial Business			Home Equity		Consumer			Total
Allowance for credit losses:
Beginning balance	$	259,895	$	168,132		$	901,768	$	42,377		$	228,199		$	82,012	$	19,982		$	1,702,365
Charge-offs				(44,322	)		-		-			(1,521	)		-		(1,280	)		(47,123	)
Recoveries				3,172			-		-			22,031			-		1,917			27,120
Provision for credit losses		202,020		(14,243	)		189,113		(29,285	)		(74,818	)		6,257		(19,038	)		260,006
Ending balance	$	461,915	$	112,739		$	1,090,881	$	13,092		$	173,891		$	88,269	$	1,581		$	1,942,368

Allowance allocated to:
Legacy Loans:
Individually evaluated for impairment	$	288,800	$	-		$	-	$	-		$	-		$	-	$	-		$	288,800
Collectively evaluated for impairment		173,115		112,739			1,090,881		13,092			173,891			88,269		1,581			1,653,568

Acquired Loans:
Individually evaluated for impairment	$	-	$	-		$	-	$	-		$	-		$	-	$	-		$	-
Collectively evaluated for impairment		-		-			-		-			-			-		-			-

Our recorded investment in loans at September 30, 2017 and 2016 related to each balance in the allowance for probable loan losses by portfolio segment and disaggregated on the basis of our impairment methodology was as follows:

September 30, 2017

Residential

Real Estate

Investor

Real Estate

Commercial

Real Estate

Commercial

Construction

Commercial

Business

Home Equity

Consumer

Total

Legacy Loans:

Individually evaluated for impairment

1,684,871

5,294

4,707,655

702,352

22,564

7,122,736

Collectively evaluated for impairment

73,121,605

9,622,035

90,250,315

2,081,647

33,340,191

13,641,850

20,178,064

242,235,707

Ending balance

74,806,476

9,627,329

94,957,970

2,081,647

34,042,543

13,664,414

20,178,064

249,358,443

Acquired Loans:

Individually evaluated for impairment

1,260,264

210,988

201,573

64,237

1,737,062

Collectively evaluated for impairment

76,403,162

18,212,904

11,912,984

1,058,534

1,668,783

6,459,424

838,003

116,553,794

Ending balance

77,663,426

18,423,892

12,114,557

1,058,534

1,668,783

6,459,424

902,240

118,290,856

September 30, 2016	Residential Real Estate		Investor Real Estate		Commercial Real Estate		Commercial Construction		Commercial Business		Home Equity		Consumer		Total
Legacy Loans:
Individually evaluated for impairment	$	1,950,209	$	33,547	$	2,658,132	$	-	$	809,535	$	13,998	$	10,250	$	5,475,671
Collectively evaluated for impairment		47,475,428		10,885,747		88,428,720		999,407		15,401,007		13,413,378		2,653,488		179,257,175
Ending balance	$	49,425,637	$	10,919,294	$	91,086,852	$	999,407	$	16,210,542	$	13,427,376	$	2,663,738	$	184,732,846

Acquired Loans:
Individually evaluated for impairment	$	951,096	$	342,739	$	208,065	$	-	$	-	$	9,413	$	39,375	$	1,550,688
Collectively evaluated for impairment		90,577,460		21,733,810		17,171,845		1,797,272		2,133,711		8,986,797		969,087		143,369,982
Ending balance	$	91,528,556	$	22,076,549	$	17,379,910	$	1,797,272	$	2,133,711	$	8,996,210	$	1,008,462	$	144,920,670

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Past due loans, segregated by age and class of loans, as of and for the six months ended September 30, 2017 and as of and for the year ended March 31, 2017, were as follows:

	September 30, 2017						March 31, 2017
	Legacy		Acquired		Total		Legacy		Acquired		Total
Current	$	242,532,335	$	117,429,115	$	359,961,450	$	207,328,184	$	128,769,860	$	336,098,044
Accruing past due loans:
30-59 days past due:
Real estate loans:
Residential		1,138,070		249,207		1,387,277		69,618		-		69,618
Investor		-		-		-		320,971		-		320,971
Commercial		-		-		-		-		-		-
Commercial construction		-		-		-		113,603		-		113,603
Commercial business		-		-		-		-		-		-
Home equity loans		5,307		-		5,307		-		-		-
Consumer		186,394		-		186,394		-		-		-
Total 30-59 days past due		1,329,771		249,207		1,578,978		504,192		-		504,192

60-89 days past due:
Real estate loans:
Residential		29,379		128,203		157,582		74,631		-		74,631
Investor		-		54,801		54,801		-		-		-
Commercial		-		-		-		-		-		-
Commercial construction		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-
Home equity loans		-		-		-		-		-		-
Consumer		-		-		-		-		-		-
Total 60-89 days past due		29,379		183,004		212,383		74,631		-		74,631

90 or more days past due:
Real estate loans:
Residential		-		-		-		-		-		-
Investor		330,098		78,349		408,447		-		21,030		21,030
Commercial		-		-		-		-		-		-
Commercial construction		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-
Home equity loans		-		-		-		-		-		-
Consumer		-		-		-		-		-		-
Total 90 or more days past due		330,098		78,349		408,447		-		21,030		21,030
Total accruing past due loans		1,689,248		510,560		2,199,808		578,823		21,030		599,853

Non-accruing loans:
Real estate loans:
Residential		409,451		351,181		760,632		426,354		248,663		675,017
Investor		5,293				5,293		13,976		57,131		71,107
Commercial		4,707,655		-		4,707,655		1,546,812		-		1,546,812
Commercial construction		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-
Home equity loans		14,461		-		14,461		3,397		-		3,397
Consumer		-		-		-		-		5,602		5,602
Non-accruing loans:		5,136,860		351,181		5,488,041		1,990,539		311,396		2,301,935
Total Loans	$	249,358,443	$	118,290,856	$	367,649,299	$	209,897,546	$	129,102,286	$	338,999,832


Nonaccrual interest not accrued:
Real estate loans:
Residential	$	7,378	$	38,148	$	45,526	$	6,460	$	35,177	$	41,637
Investor		5,914		-		5,914		6,982		23,293		30,275
Commercial		-		-		-		109,818		-		109,818
Commercial construction		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-
Home equity loans		49		-		49		66		-		66
Consumer		-		-		-		-		317		317
Total nonaccrual interest not accrued	$	13,341	$	38,148	$	51,489	$	123,326	$	58,787	$	182,113

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Impaired Loans as of and for the six months ended September 30, 2017 and as of and for the year ended March 31, 2017, was as follows:

	Impaired Loans at September 30, 2017						Three months ended September 30, 2017				Six months ended September 30, 2017
	Unpaid
	Contractual						Average		Interest		Average		Interest
	Principal		Recorded		Related		Recorded		Income		Recorded		Income
Legacy:	Balance		Investment		Allowance		Investment		Recognized		Investment		Recognized
With no related allowance recorded:
Real estate loans:
Residential	$	515,922	$	379,988	$	-	$	384,968	$	321	$	387,950	$	967
Investor		9,909		5,294				5,344		-		5,451		-
Commercial		6,594,464		4,707,655		-		4,707,655		-		4,712,233		1,077
Commercial construction		-		-		-		-		-		-		-
Commercial business		1,109,333		702,352		-		710,139		24,086		725,401		49,238
Home equity loans		48,781		22,564		-		22,997		77		23,611		240
Consumer		-		-		-		-		-		-		-
With an allowance recorded:
Real estate loans:
Residential		1,332,333		1,304,883		270,329		1,316,635		12,748		1,317,648		25,550
Investor		-		-		-		-		-		-		-
Commercial		-		-		-		-		-		-		-
Commercial construction		-		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-		-
Home equity loans		-		-		-		-		-		-		-
Consumer		-		-		-		-		-		-		-
Total legacy impaired		9,610,742		7,122,736		270,329		7,147,738		37,232		7,172,294		77,072

Acquired (1):
With no related allowance recorded:
Real estate loans:
Residential		1,447,903		1,260,264		-		1,271,653		14,444		1,277,955		27,264
Investor		210,983		210,988		-		213,788		2,999		206,636		6,810
Commercial		251,573		201,573		-		202,395		1,900		203,121		3,813
Commercial construction		-		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-		-
Home equity loans		42,927		-		-		-		313		-		600
Consumer		101,550		64,237		-		64,832		1,356		65,271		3,126
With an allowance recorded:
Real estate loans:
Residential		-		-		-		-		-		-		-
Investor		-		-		-		-		-		-		-
Commercial		-		-		-		-		-		-		-
Commercial construction		-		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-		-
Home equity loans		-		-		-		-		-		-		-
Consumer		-		-		-		-		-		-		-
Total acquired impaired		2,054,936		1,737,062		-		1,752,668		21,012		1,752,983		41,613
Total impaired	$	11,665,678	$	8,859,798	$	270,329	$	8,900,406	$	58,244	$	8,925,277	$	118,685

(1)

Generally accepted accounting principles require that we record acquired loans at fair value at acquisition, which includes a discount for loans with credit impairment. These purchased credit impaired loans are not performing according to their contractual terms and meet the definition of an impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

	Impaired Loans at September 30, 2016						Three months ended September 30, 2016				Six months ended September 30, 2016
	Unpaid
	Contractual						Average		Interest		Average		Interest
	Principal		Recorded		Related		Recorded		Income		Recorded		Income
Legacy:	Balance		Investment		Allowance		Investment		Recognized		Investment		Recognized
With no related allowance recorded:
Real estate loans:
Residential	$	730,391	$	596,725	$	-	$	595,865	$	5,448	$	582,387	$	16,431
Investor		170,630		33,547				33,972		-		34,564		5,434
Commercial		3,433,621		2,658,132		-		2,658,132		-		2,679,137		60,987
Commercial construction		-		-		-		-		-		-		-
Commercial business		1,253,032		809,535		-		821,588		26,896		839,145		36,203
Home equity loans		38,383		13,998		-		14,443		70		15,178		957
Consumer		10,250		10,250		-		10,250		-		10,302		44
With an allowance recorded:
Real estate loans:
Residential		1,379,853		1,353,484		288,800		1,357,043		13,195		1,360,941		28,319
Investor		-		-		-		-		-		-		-
Commercial		-		-		-		-		-		-		-
Commercial construction		-		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-		-
Home equity loans		-		-		-		-		-		-		-
Consumer		-		-		-		-		-		-		-
Total legacy impaired		7,016,160		5,475,671		288,800		5,491,293		45,609		5,521,654		148,375

Acquired (1):
With no related allowance recorded:
Real estate loans:
Residential		1,099,011		951,096		-		954,269		8,792		769,990		25,143
Investor		702,399		342,739		-		344,780		3,769		358,806		13,525
Commercial		258,065		208,065		-		208,597		1,949		209,656		3,909
Commercial construction		-		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-		-
Home equity loans		58,666		9,413		-		9,741		684		7,306		1,938
Consumer		69,584		39,375		-		40,136		1,026		41,189		3,598
With an allowance recorded:
Real estate loans:
Residential		-		-		-		-		-		-		-
Investor		-		-		-		-		-		-		-
Commercial		-		-		-		-		-		-		-
Commercial construction		-		-		-		-		-		-		-
Commercial business		-		-		-		-		-		-		-
Home equity loans		-		-		-		-		-		-		-
Consumer		-		-		-		-		-		-		-
Total acquired impaired		2,187,725		1,550,688		-		1,557,523		16,220		1,386,947		48,113
Total impaired	$	9,203,885	$	7,026,359	$	288,800	$	7,048,816	$	61,829	$	6,908,601	$	196,488

(1)

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

	Impaired Loans at March 31, 2017
	Unpaid
	Contractual						Average		Interest
	Principal		Recorded		Related		Recorded		Income
Legacy:	Balance		Investment		Allowance		Investment		Recognized
With no related allowance recorded:
Real estate loans:
Residential	$	491,249	$	360,590	$	-	$	373,618	$	11,901
Investor		107,710		16,919				16,306		-
Commercial		3,433,621		1,546,812		-		2,485,299		987
Commercial construction		-		-		-		-		-
Commercial business		1,177,632		753,375		-		832,437		107,063
Home equity loans		37,365		12,040		-		14,102		257
Consumer		-		-		-		-		-
With an allowance recorded:
Real estate loans:
Residential		1,432,212		1,401,827		284,177		1,428,128		54,121
Investor		-		-		-		-		-
Commercial		-		-		-		-		-
Commercial construction		-		-		-		-		-
Commercial business		-		-		-		-		-
Home equity loans		-		-		-		-		-
Consumer		-		-		-		-		-
Total legacy impaired		6,679,789		4,091,563		284,177		5,149,890		174,329

Acquired (1):
With no related allowance recorded:
Real estate loans:
Residential		1,320,985		1,133,646		-		1,017,399		51,442
Investor		503,920		148,506		-		230,757		12,229
Commercial		254,844		204,844		-		208,057		7,770
Commercial construction		-		-		-		-		-
Commercial business		-		-		-		-		-
Home equity loans		-		-		-		-		-
Consumer		88,276		40,107		-		44,079		6,049
With an allowance recorded:
Real estate loans:
Residential		-		-		-		-		-
Investor		66,446		38,382		1,182		34,448		-
Commercial		-		-		-		-		-
Commercial construction		-		-		-		-		-
Commercial business		-		-		-		-		-
Home equity loans		-		-		-		-		-
Consumer		-		-		-		-		-
Total acquired impaired		2,234,471		1,565,485		1,182		1,534,740		77,490
Total impaired	$	8,914,260	$	5,657,048	$	285,359	$	6,684,630	$	251,819

(1)

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table documents changes in the carrying amount of acquired impaired loans (Purchased Credit Impaired or “PCI”) for the six months ended September 30, 2017 and 2016, along with the outstanding balance at the end of the period:

	September 30, 2017			September 30, 2016

Recorded investment at beginning of period	$	1,341,935		$	919,729
Fair value of loans acquired during the year		-			1,027,518
Accretion		725			13,543
Reductions of payments		(113,688	)		(223,340	)
Recorded investment at end of period	$	1,228,972		$	1,737,450
Outstanding principal balance at end of period	$	1,549,586		$	2,335,515

A summary of changes in the accretable yield for PCI loans for the six months ended September 30, 2017 and 2016 is as follows:

	September 30, 2017			September 30, 2016

Accretable yield at beginning of period	$	59,639		$	32,629
Addition from acquisition		-			55,046
Accretion		(725	)		(13,543	)
Reclassification from nonaccretable difference		-			-
Accretable yield at end of period	$	58,914		$	74,132

During the three months ended September 30, 2017 and 2016, accretion income on PCI loans was $1,085 and $7,016, respectively. There were no additions to the accretable yields during those respective three-month periods.

Impaired loans also include certain loans that have been modified in troubled debt restructurings (TDRs) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Bank's loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Generally, nonaccrual loans that are modified and considered TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower's sustained repayment performance for a reasonable period, generally six months.

A summary of TDRs at September 30, 2017 and March 31, 2017 follows:

	Number of
September 30, 2017	contracts		Performing		Nonperforming		Total
Real estate loans:
Residential		14	$	1,246,041	$	284,757	$	1,530,798
Investor		-		-		-		-
Commercial		2		-		1,546,812		1,546,812
Commercial construction		-		-		-		-
Commercial business		1		608,769		-		608,769
Home equity loans		-		-		-		-
Consumer		-		-		-		-
		17	$	1,854,810	$	1,831,569	$	3,686,379

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

	Number of
March 31, 2017	contracts		Performing		Nonperforming		Total
Real estate loans:
Residential		13	$	1,261,603	$	294,968	$	1,556,571
Investor		-		-		-		-
Commercial		2		-		1,546,812		1,546,812
Commercial construction		-		-		-		-
Commercial business		1		643,999		-		643,999
Home equity loans		-		-		-		-
Consumer		-		-		-		-
		16	$	1,905,602	$	1,841,780	$	3,747,382

The following table presents the number of contracts and the dollar amount of TDRs that were added during the six-month periods ended September 30, 2017 and 2016. There were no new TDRs reported for the three-month periods ended September 30, 2017 and 2016. The amount shown reflects the outstanding loan balance at the time of the modification. There are no commitments to extend credit under existing TDRs as of September 30, 2017.

Loans Modified as a TDR for the six months ended

September 30, 2017

September 30, 2016

Number of

Outstanding recorded

Number of

Outstanding recorded

Troubled Debt Restructurings

contracts

investment

contracts

investment

Real estate loans:

One-to four-family

1,931

712,786

The following table represents loans that were modified as TDRs within the previous 12 months and have subsequently defaulted in the six months ended September 30, 2016. There were no TDRs that defaulted in the three months ended September 30, 2017 and 2016 or the six months ended September 30, 2017. Payment default under a TDR is defined as any TDR that is 90 days or more past due since the loan was modified or the inability of the TDR to make the required payment subsequent to the modification.

Defaulted during the six months

ended September 30, 2017

Defaulted during the six months

ended September 30, 2016

Number of

Recorded

Number of

Recorded

TDR Loan Type

Contracts

Investment

Contracts

Investment

One-to four-family

247,822

The one-to four-family TDR loans that defaulted during the six months ended September 30, 2016 represents several loans to one borrower for non-owner occupied residential real estate properties. The recorded investment reflects a write-down of the recorded investment amounts of $451,000 during the quarter ended June 30, 2016. This write-down was recorded through an adjustment to goodwill based upon information that we were unaware of at time of acquisition. Had we been aware of the information at acquisition, we would have identified these loans as impaired at the time of acquisition.

In calculating the allowance for loan losses, individual TDRs are evaluated for impairment. TDRs are evaluated for impairment based upon either the present value of cash flows or, if collateral dependent, the lower of cost or fair value of the underlying collateral. If it is determined that the cash flows or underlying collateral is less than the carrying amount of the loan, the difference in value will be charged-off through earnings, unless the TDR is performing, in which case a specific reserve may be set-up for that TDR.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Credit quality indicators

As part of the ongoing monitoring of the credit quality of the Bank's loan portfolio, management tracks certain credit quality indicators including trends related to the risk grade of loans, the level of classified loans, net charge offs, nonperforming loans, and the general economic conditions in the Bank's market.

The Bank utilizes a risk grading matrix to assign a risk grade to each of its loans. A description of the overall characteristics of loans characterized as watch list or classified is as follows:

Pass

A pass loan is considered of sufficient quality to preclude a special mention or an adverse rating. Pass assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral.

Special Mention

A special mention loan has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Bank's credit position at some future date. Special mention loans are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification.

Loans that would primarily fall into this notational category could have been previously classified adversely, but the deficiencies have since been corrected. Management should closely monitor recent payment history of the loan and value of the collateral.

Borrowers may exhibit poor liquidity and leverage positions resulting from generally negative cash flow or negative trends in earnings. Access to alternative financing may be limited to finance companies for business borrowers and may be unavailable for commercial real estate borrowers.

Substandard

A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness, or weaknesses, that jeopardize the collection or liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. This will be the measurement for determining if a loan is impaired.

Borrowers may exhibit recent or unexpected unprofitable operations, an inadequate debt service coverage ratio, or marginal liquidity and capitalization. These loans require more intense supervision by Bank management.

Doubtful

A doubtful loan has all the weaknesses inherent as a substandard loan with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. A loan classified as doubtful exhibits loss potential. However, there is still sufficient reason to permit the loan to remain on the books. A doubtful classification could reflect the deterioration of the primary source of repayment and serious doubt exists as to the quality of the secondary source of repayment.

Doubtful classifications should be used only when a distinct and known possibility of loss exists. When identified, adequate loss should be recorded for the specific assets. The entire asset should not be classified as doubtful if a partial recovery is expected, such as liquidation of the collateral or the probability of a private mortgage insurance payment is likely.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Loss

Loans classified as loss are considered uncollectable and of such little value that their continuance as loans is unjustified. A loss classification does not mean a loan has absolutely no value; partial recoveries may be received in the future. When loans or portions of a loan are considered a loss, it will be the policy of the Bank to write-off the amount designated as a loss. Recoveries will be treated as additions to the allowance for loan losses.

The following tables present the September 30, 2017 and March 31, 2017, balances of classified loans based on the risk grade. Classified loans include Special Mention, Substandard, Doubtful, and Loss loans. The Bank had no loans classified as Doubtful or Loss as of September 30, 2017 or March 31, 2017.

	September 30, 2017						March 31, 2017
	LEGACY		ACQUIRED		TOTAL		LEGACY		ACQUIRED		TOTAL
Risk Rating:
Rating - Pass:
Real estate loans:
Residential	$	71,978,910	$	75,369,389	$	147,348,299	$	71,721,341	$	81,228,457	$	152,949,798
Investor		9,627,329		18,423,892		28,051,221		6,728,493		18,151,533		24,880,026
Commercial		87,129,337		10,496,227		97,625,564		84,789,748		13,387,987		98,177,735
Commercial construction		2,081,647		1,058,534		3,140,181		1,881,541		1,308,652		3,190,193
Commercial Business		33,948,960		1,668,783		35,617,743		19,376,763		2,019,337		21,396,100
Home Equity		13,641,850		6,342,669		19,984,519		13,269,478		7,133,164		20,402,642
Consumer		20,178,064		867,753		21,045,817		2,258,836		896,022		3,154,858
Total Pass		238,586,097		114,227,247		352,813,344		200,026,200		124,125,152		324,151,352

Rating - Special Mention:
Real estate loans:
Residential		2,537,371		1,225,785		3,763,156		1,499,436		1,724,987		3,224,423
Investor		-		-		-		-		408,803		408,803
Commercial		3,120,978		1,205,769		4,326,747		6,329,129		1,305,692		7,634,821
Commercial construction		-		-		-		-		-		-
Commercial Business		-		-		-		-		-		-
Home Equity		-		116,755		116,755		-		132,977		132,977
Consumer		-		-		-		-		788		788
Total Special Mention		5,658,349		2,548,309		8,206,658		7,828,565		3,573,247		11,401,812

Rating - Substandard:
Real estate loans:
Residential		290,195		1,068,252		1,358,447		331,976		938,945		1,270,921
Investor		-		-		-		13,976		219,308		233,284
Commercial		4,707,655		412,561		5,120,216		1,546,812		204,844		1,751,656
Commercial construction		-		-		-		-		-		-
Commercial Business		93,583		-		93,583		141,266		-		141,266
Home Equity		22,564		-		22,564		8,751		-		8,751
Consumer		-		34,487		34,487		-		40,790		40,790
Total - Substandard		5,113,997		1,515,300		6,629,297		2,042,781		1,403,887		3,446,668

Rating - Doubtful		-		-		-		-		-		-
Rating - Loss		-		-		-		-		-		-
TOTAL LOANS	$	249,358,443	$	118,290,856	$	367,649,299	$	209,897,546	$	129,102,286	$	338,999,832

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

In the normal course of business, the Bank has various outstanding commitments and contingent liabilities that are not reflected in the accompanying financial statements. Loan commitments and lines of credit are agreements to lend to a customer as long as there is no violation of any condition to the contract. Mortgage loan commitments generally have fixed interest rates, fixed expiration dates, and may require payment of a fee. Other loan commitments generally have fixed interest rates. Lines of credit generally have variable interest rates. Such lines do not represent future cash requirements because it is unlikely that all customers will draw upon their lines in full at any time.

The Bank’s maximum exposure to credit loss in the event of nonperformance by the customer is the contractual amount of the credit commitment. Loan commitments, lines of credit, and letters of credit are made on the same terms, including collateral, as outstanding loans. The Bank has established an off-balance sheet reserve for potential losses associated with any outstanding commitment or unused line of credit. The off-balance sheet reserve is a percentage of the outstanding commitment or unused line of credit that is based upon a discounted charge-off history associated with each respective loan segment. The reserve at September 30, 2017 and March 31, 2017 totaled $68,500 and $55,000, respectively. At September 30, 2017, management is not aware of any accounting loss to be incurred by funding these loan commitments now.

The Bank had the following outstanding commitments and unused lines of credit as of September 30, 2017 and March 31, 2017:

	September 30,		March 31,
	2017		2017

Unused commercial lines of credit	$	14,829,684	$	10,733,345
Unused home equity lines of credit		22,387,077		22,993,289
Unused consumer lines of credit		29,555		1,110,155
Residential mortgage loan commitments		-		-
Residential construction loan commitments		8,172,473		8,047,156
Commercial construction loan commitments		13,969,957		7,091,564
Home equity loan commitments		450,000		84,000
Commercial & Industrial loan commitments		2,300,000		1,089,218
Standby letters of credit		226,655		472,354

Note 7:

Goodwill and Other Intangible Assets

The Company’s intangible assets (goodwill and core deposit intangible) at September 30, 2017 consists of assets recorded in December 2009 associated with the acquisition of a branch office in Pasadena, Maryland and the acquisitions of Fairmount and Fraternity in September 2015 and May 2016, respectively. Only the goodwill related to the branch office acquisition in the amount of $2.7 million is deductible for tax purposes. We evaluate goodwill and other intangible assets for impairment on an annual basis. The core deposit intangible asset is being amortized straight-line over a life of eight years.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table presents the changes in the net book value of intangible assets for the six months ended September 30, 2017 and 2016:

				Core deposit
	Goodwill			intangible

Balance March 31, 2016	$	6,767,811		$	618,300
Additions (1)		1,936,142			242,020
Post acquisition adjustments		(81,524	)		-
Amortization expense		-			(57,990	)
Balance September 30, 2016	$	8,622,429		$	802,330

			Core deposit
	Goodwill		intangible
Balance March 31, 2017	$	8,563,530	$	739,298
Amortization expense		-		(63,032	)
Balance September 30, 2017	$	8,563,530	$	676,266

(1) -

Additions to intangible assets are related to acquisition of Fraternity Community.

The post acquisition adjustment to goodwill shown in the table above for the prior year period represents a $451,000 write-down of several owner-occupied residential investor loans to one borrower that were acquired in the Fairmount acquisition and recording of a deferred tax asset of $544,000 for the net operating loss (NOL) from Fairmount’s final tax return. With regards to the investor loans, information we were not aware of at the time of the acquisition became available during the quarter ended June 30, 2016. Had we known this information at the time of the acquisition, we would have deemed these loans as impaired and valued them accordingly.

At September 30, 2017, future expected annual amortization associated with the core deposit intangible is as follows:

Year ending March 31,	Amount

2018	$	63,037
2019		126,070
2020		123,737
2021		98,070
2022		98,070
2023		98,070
2024		64,169
2025		5,043
	$	676,266

Note 8:

Derivative – Interest Rate Swap Agreement

The Company utilizes interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. The notional amount of the interest rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest rate swap agreements. The Company posted $746,000 and $392,000 under collateral arrangements as of September 30, 2017 and March 31, 2017, respectively, to satisfy collateral requirements associated with the risk exposure associated with all interest rate swap agreements.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Interest Rate SWAPS Designated as Cash Flow Hedges

During fiscal 2017, the Company entered into several interest rate swaps that were designated as cash flow hedges. The interest rate swaps have notional amounts totaling $11.6 million as of September 30, 2017 and were designated as cash flow hedges of certain Federal Home Loan Bank advances. The purpose of the cash flow hedges is to match-fund longer-term assets with longer-term borrowings to reduce potential interest rate risk and cost by swapping a variable rate borrowing for a fixed rate borrowing. The aggregate fair value of the swaps is recorded in other assets (liabilities) with changes in fair value associated with the effective portion recorded in other comprehensive income (loss) and the ineffective portion recorded in other non-interest income. The cash flow hedges were determined to be ineffective during the quarter ended September 30, 2017. As such, a total of $3,679 of ineffectiveness has been reported in net income (loss) for that quarter.

Summary information about the interest rate swaps designated as cash flow hedges as of year-end is as follows:

Notional

Effective

Pay Fixed

Receive

Interest Rate Swap

Amount

Start Date

Maturity Date

Rate

Floating Rate

FHLB Advance Swap 1

1,850,000

March 9, 2017

March 9, 2022

2.24

3-Month LIBOR

FHLB Advance Swap 2

1,850,000

March 9, 2017

March 9, 2024

2.41

3-Month LIBOR

FHLB Advance Swap 3

1,850,000

March 9, 2017

March 9, 2027

2.57

3-Month LIBOR

FHLB Advance Swap 4

2,000,000

March 29, 2017

March 29, 2022

2.08

3-Month LIBOR

FHLB Advance Swap 5

2,000,000

March 29, 2017

March 29, 2024

2.24

3-Month LIBOR

FHLB Advance Swap 6

2,000,000

March 29, 2017

March 29, 2027

2.40

3-Month LIBOR

11,550,000

Interest expense recorded on the swap transactions totaled $32,048 and $68,898 for the three and six months ended September 30, 2017, respectively and is reported as a component of interest expense on FHLB Advances.

The following table reflects cash flow hedges included in the Consolidated Statements of Financial Condition as of September 30, 2017 and March 31, 2017:

	September 30, 2017					March 31, 2017
	Notional					Notional
	Amount		Fair Value			Amount		Fair Value

Included in liabilities:
Interest rate swaps related to FHLB Advances	$	11,550,000	$	(186,917	)	$	11,550,000	$	(83,634	)

The following table presents the net gains (losses) recorded in accumulated other comprehensive income (loss) and the Consolidated Statements of Income relating to the cash flow derivative instruments for the three and six-month periods ended September 30, 2017:

Six-Month and Period Ended September 30, 2017

Amount of Gain

(Loss) Recognized

(Loss) Reclassified

(Loss) Recognized in

in OCI

from OCI to

Other Noninterest Income

(Effective Portion)

Interest Income

(Ineffective Portion)

Interest Rate Contracts

(183,238

)

(3,679

)

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Interest Rate SWAPS Designated as Fair Value Hedges

The derivative position relates to a transaction in which the Bank entered into an interest rate swap with another financial institution using a fixed rate commercial real estate loan as an offset. The Bank agrees to pay the other financial institution a fixed interest rate on a notional amount based upon the commercial real estate loan and in return receive a variable interest rate on the same notional amount. This transaction allows the Bank to effectively convert a fixed rate loan to a variable rate. Because the terms of the swap with the other financial institution and the commercial real estate loan offset each other, with the only difference being credit risk associated with the loan, changes in the fair value of the underlying derivative contract and the commercial real estate loan are not materially different and do not significantly impact the Bank’s results of operations.

During the second quarter of fiscal 2016, the Company entered into the interest rate swap agreement with a $3.3 million notional amount to convert a fixed rate commercial real estate loan at 3.99% into a variable rate for a term of approximately 10 years. The notional amount of the interest rate swap and the offsetting commercial real estate loan were $3.1 million at September 30, 2017. The derivative is designated as a fair value hedge.

Credit risk arises from the possible inability of counterparties to meet the terms of their contracts. The Bank’s exposure is limited to the replacement value of the contract rather than the notional amount, principal, or contract amount. There are provisions in the agreement with the counterparty that allow for certain unsecured credit exposure up to an agreed threshold. Exposures in excess of the agreed threshold are collateralized. In addition, the Bank minimizes credit risk through credit approvals, limits, and monitoring procedures.

The fair value hedge is summarized below:

	September 30, 2017						March 31, 2017
	Notional Amount		Principal Amount		Fair Value		Notional Amount		Principal Amount		Fair Value
Included in loans and leases:
Commercial real estate loan	$	-	$	3,134,403	$	3,171,879	$	-	$	3,175,044	$	3,201,691

Included in other liabilities:
Interest rate swap	$	3,134,403		-	$	37,476	$	3,175,044		-	$	26,647

No gain or loss was recognized in earnings with respect to the interest rate swap for the three or six months ended September 30, 2017 and 2016 due to the fact the gain or increase in the fair value of the commercial real estate loan was offset by the loss or decrease in the fair value of the interest rate swap.

Note 9:

Deposits

The following table details the composition of deposits and the related percentage mix of total deposits, respectively:

	September 30, 2017					March 31, 2017
	Amount		% of Total			Amount		% of Total
Savings	$	43,545,886		11	%	$	44,614,415		11	%
Noninterest-bearing checking		27,903,885		7	%		30,401,454		7	%
Interest-bearing checking		24,485,975		6	%		26,415,189		7	%
Money market accounts		61,754,625		16	%		62,962,902		15	%
Time deposits		235,867,611		60	%		247,632,742		60	%
	$	393,557,982		100	%	$	412,026,702		100	%
Premium on deposits asssumed		597,876					829,072
Total deposits	$	394,155,858				$	412,855,774

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Note 10:

Lines of Credit and Federal Home Loan Bank Advances

The Bank may borrow up to $5,000,000 from a correspondent bank under a secured federal funds line of credit and $1,000,000 under an unsecured federal funds line of credit. The Bank would be required to pledge investment securities to draw upon the secured line of credit. There were no borrowings under these lines of credit at September 30, 2017 and March 31, 2017. The Bank also maintains a note payable on an automobile purchased during fiscal 2017. The original amount of the note was $28,805 with an interest rate of 1.95% for 36 months. The balance of the note at September 30, 2017 and March 31, 2017 is $22,568 and $27,250, respectively.

Borrowings consist of advances from the Federal Home Loan Bank (FHLB). The Bank may borrow up to 25 percent of its assets under a line of credit agreement with the FHLB. Advances under the line of credit are secured by certain loans owned by the Bank. At September 30, 2017 and March 31, 2017, the Bank had $75.3 million and $88.2 million, respectively, of available credit from the FHLB. Advances are limited by the balance of loans available for pledge. The amount of loans that were deemed eligible to pledge as collateral totaled $153.0 million at September 30, 2017 and $159.1 million at March 31, 2017. As a condition of obtaining the line of credit from the FHLB, the FHLB also requires the Bank purchase shares of capital stock in the FHLB. Information relating to borrowings at September 30, 2017 and March 31, 2017 is presented below.

	September 30, 2017						March 31, 2017
	Amount		Rate			Maturity Date	Amount		Rate			Maturity Date
FHLB advance (1)	$	5,550,000		1.17	%	12/11/2017	$	5,550,000		0.94	%	6/9/2017
FHLB advance (2)		6,000,000		1.19	%	12/29/2017		6,000,000		0.93	%	6/29/2017
FHLB advance		1,500,000		3.23	%	11/24/2017		1,000,000		4.24	%	7/31/2017
FHLB advance		1,500,000		3.40	%	11/27/2017		5,000,000		4.28	%	7/31/2017
FHLB advance		1,000,000		1.18	%	11/30/2017		1,000,000		4.01	%	8/21/2017
FHLB advance		1,000,000		2.60	%	7/2/2018		1,000,000		0.91	%	8/31/2017
FHLB advance		1,000,000		3.05	%	7/3/2018		1,500,000		3.23	%	11/24/2017
FHLB advance		5,000,000		3.94	%	7/23/2018		1,500,000		3.40	%	11/27/2017
FHLB advance		1,000,000		1.28	%	7/31/2018		1,000,000		2.60	%	7/2/2018
FHLB advance		1,000,000		1.40	%	8/21/2018		1,000,000		3.05	%	7/3/2018
FHLB advance		3,000,000		1.41	%	8/27/2018		5,000,000		3.94	%	7/23/2018
FHLB advance		4,000,000		1.30	%	8/27/2018		5,000,000		3.38	%	9/19/2018
FHLB advance		5,000,000		3.38	%	9/19/2018		1,000,000		2.60	%	10/2/2018
FHLB advance		1,000,000		2.60	%	10/2/2018		-		-			-
FHLB advance		3,000,000		1.38	%	7/31/2019		-		-			-
FHLB advance		3,000,000		1.59	%	8/26/2019		-		-			-
FHLB advance		3,000,000		1.34	%	8/26/2019		-		-			-
FHLB advance		3,000,000		1.42	%	8/26/2019		-		-			-
FHLB advance		3,000,000		1.48	%	8/25/2021		-		-			-
Note payable - auto		22,568		1.95	%	2/17/2020		27,250		1.95	%	2/17/2020
		52,572,568						35,577,250
Premium on borrowings assumed		284,850						547,649
Total FHLB borrowings	$	52,857,418					$	36,124,899

(1) -

FHLB Advance is tied to three derivative cash flow hedges in increments of $1.85 million each. The three individual cash flow hedges are for a term of five, seven and ten years, respectively and are tied to the 3-month LIBOR rate. In order for the cash flow hedges to remain effective, the corresponding FHLB Advance will have to be renewed every three months until the respective cash flow hedge matures.

(2) -

FHLB Advance is tied to three derivative cash flow hedges in increments of $2.0 million each. The three individual cash flow hedges are for a term of five, seven and ten years, respectively and are tied to the 3-month LIBOR rate. In order for the cash flow hedges to remain effective, the corresponding FHLB Advance will have to be renewed every three months until the respective cash flow hedge matures.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Note 11:

Regulatory Capital Ratios

Banks and bank holding companies are subject to various regulatory capital requirements administered by state and federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations for banks, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.

The Basel III Capital Rules became effective for Hamilton Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital, Tier 1 capital and Total Capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted quarterly average assets (as defined).

In connection with the adoption of the Basel III Capital Rules, we elected to opt-out of the requirement to include accumulated other comprehensive income in Common Equity Tier 1. Common Equity Tier 1 for Hamilton Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities and subject to transition provisions.

Under the revised prompt corrective action requirements, as of January 1, 2015, insured depository institutions are required to meet the following in order to qualify as “well capitalized:” (1) a Common Equity Tier 1 risk-based capital ratio of 6.5%; (2) a Tier 1 risk-based capital ratio of 8%; (3) a Total risk-based capital ratio of 10% and (4) a Tier 1 leverage ratio of 5%. As of September 30, 2017, the Bank met all capital adequacy requirements under the Basel III Capital Rules to be considered “well capitalized” under prompt corrective action rules.

The implementation of the capital conservation buffer began on January 1, 2016 at the 0.625% level and is being phased in over a four-year period (increasing by that amount on each subsequent January 1, until it reaches 2.5% on January 1, 2019). The Basel III Capital Rules also provide for a “countercyclical capital buffer” that is applicable to only certain covered institutions and does not have any current applicability to Hamilton Bank.

The aforementioned capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of Common Equity Tier 1 capital to risk-weighted assets above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table presents actual and required capital ratios as of September 30, 2017 and March 31, 2017 for Hamilton Bank under the Basel III Capital Rules. The required capital levels shown for the Company are not currently applicable to the Company because it has less than $1 billion in consolidated assets. The minimum required capital amounts presented include the minimum required capital levels as of January 1, 2015 based on the phase-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Capital Rules are fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

Minimum Capital

Required - Basel III

To be well

Actual

Phase-In Schedule

Fully Phased-In

capitalized (1)

Amount

Ratio

Amount

Ratio

Amount

Ratio

Amount

Ratio

September 30, 2017 (dollars in thousands)

Common equity tier 1 capital (to risk-weighted assets)

Hamilton Bank

41,438

11.32

21,055

5.750

25,633

7.00

23,802

6.50

Hamilton Bancorp

49,725

13.53

21,135

5.750

25,730

7.00

23,892

6.50

Total risk-based capital (to risk-weighted assets)

Hamilton Bank

43,977

12.01

33,872

9.250

38,449

10.50

35,618

10.00

Hamilton Bancorp

52,264

14.22

34,000

9.250

38,595

10.50

36,757

10.00

Tier 1 capital (to risk-weighted assets)

Hamilton Bank

41,438

11.32

26,548

7.250

31,125

8.50

29,295

8.00

Hamilton Bancorp

49,725

13.53

26,649

7.250

31,243

8.50

29,406

8.00

Tier 1 capital (to adjusted total assets)

Hamilton Bank

41,438

8.38

19,783

4.000

19,783

4.00

24,729

5.00

Hamilton Bancorp

49,725

9.96

19,968

4.000

19,968

4.00

24,960

5.00

(1) - Under prompt corrective action

						Minimum Capital					Minimum Capital
						Required - Basel III					Required - Basel III					To be well
	Actual					Phase-In Schedule					Fully Phased-In					capitalized (1)
	Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio
March 31, 2017 (dollars in thousands)

Common equity tier 1 capital (to risk-weighted assets)
Hamilton Bank	$	40,084		12.13	%	$	18,996		5.750	%	$	23,126		7.00	%	$	21,474		6.50	%
Hamilton Bancorp		48,318		14.56	%		19,078		5.750	%		23,225		7.00	%		21,566		6.50	%
Total risk-based capital (to risk-weighted assets)
Hamilton Bank		42,334		12.81	%		30,559		9.250	%		34,689		10.50	%		33,037		10.00	%
Hamilton Bancorp		50,568		15.24	%		30,690		9.250	%		34,838		10.50	%		33,179		10.00	%
Tier 1 capital (to risk-weighted assets)
Hamilton Bank		40,084		12.13	%		23,952		7.250	%		28,081		8.50	%		26,429		8.00	%
Hamilton Bancorp		48,318		14.56	%		24,055		7.250	%		28,202		8.50	%		26,543		8.00	%
Tier 1 capital (to adjusted total assets)
Hamilton Bank		40,084		8.28	%		19,365		4.000	%		19,365		4.00	%		24,207		5.00	%
Hamilton Bancorp		48,318		9.96	%		19,402		4.000	%		19,402		4.00	%		24,253		5.00	%

(1) - Under prompt corrective action

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Tier 1 capital consists of total shareholders’ equity less goodwill, intangible assets, and deferred tax net operating loss carryforwards. Total capital includes a limited amount of the allowance for loan losses and a portion of any unrealized gain on equity securities. In calculating risk-weighted assets, specified risk percentages are applied to each category of asset and off-balance-sheet items.

Failure to meet the capital requirements could affect, among other things, the Bank's ability to accept brokered deposits and may significantly affect the operations of the Bank. During the quarter ended December 31, 2016, the Company transferred $3.0 million in cash down to the Bank as capital to increase the Bank’s lending capacity and enhance the Bank’s capital ratios after falling below the Bank’s self-imposed internal minimum capital level of 8% in the quarter prior.

In its regulatory report filed as of September 30, 2017, the Bank exceeded all regulatory capital requirements and was considered “well capitalized” under regulatory guidelines. Management is not aware of any events that would have caused this classification to change. Management has no plans that should change the classification of the capital adequacy.

Note 12:

Stock Based Compensation

In November 2013, the Company’s shareholders approved a new Equity Incentive Plan (the “2013 Equity Incentive Plan’’). The 2013 Equity Incentive Plan allows for up to 148,120 shares to be issued to employees, executive officers or Directors in the form of restricted stock, and up to 370,300 shares to be issued to employees, executive officers or Directors in the form of stock options. At September 30, 2017, there were 83,900 restricted stock awards issued and outstanding and 247,850 stock option awards granted under the 2013 Equity Incentive Plan.

Stock Options:

Under the above plan, the exercise price for stock options is the market price at date of grant. The maximum option term is ten years and the options granted shall vest in five equal annual installments of 20% with the first installment becoming exercisable on the first anniversary of the date of grant and succeeding installments on each anniversary thereafter. The Company plans to issue new shares to satisfy share option exercises. The total expense that has been incurred for the stock option plan was $57,392 and $114,784 for the three and six months ended months ended September 30, 2017 and $52,302 and $104,605 for the three and six months ended September 30, 2016, respectively.

The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected volatilities are based on historical data. The Company uses historical data to estimate option exercise and post-vesting termination behavior. The expected term of options granted represents the period that options granted are expected to be outstanding, which considers that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury rate equal to the expected term of the option in effect at the time of the grant.

The fair value of options granted to date was determined using the following weighted-average assumptions as of grant date.

Grant Date	Number of Options Granted		Risk Free Interest Rate			Expected Term (in years)		Expected Stock Price Volatility			Dividend Yield			Fair Value of Options Granted

February 3, 2014		225,150		2.07	%		7.0		27.30	%		0.00	%	$	4.65
November 1, 2016		19,000		1.61	%		7.0		27.17	%		0.00	%	$	4.35
February 3, 2017		3,700		2.27	%		7.0		27.26	%		0.00	%	$	5.18

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following tables summarize the Company’s stock option activity and related information for the periods ended:

Six months ended Septemeber 30, 2017:	Shares		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)
Outstanding at April 1, 2017		242,350	$	13.84		7.1
Granted		-		-		-
Exercised		-		-		-
Forfeited, exchanged or expired		-		-		-
Outstanding at June 30, 2017		242,350	$	13.84		6.6

Vested at September 30, 2017		131,790	$	13.85		6.3

Fiscal year ended March 31, 2017:	Shares		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)
Outstanding at April 1, 2016		219,650	$	13.85		7.8
Granted		22,700		13.78		10.0
Exercised		-		-		-
Forfeited, exchanged or expired		-		-		-
Outstanding at March 31, 2017		242,350	$	13.84		7.1

Vested at March 31, 2017		131,790	$	13.85		6.8

As of September 30, 2017, there was $363,056 of total unrecognized compensation cost related to nonvested stock options granted under the Plan. The cost is expected to be recognized over a weighted-average period of 1.9 years. The intrinsic value of a stock option is the amount that the market value of the underlying stock exceeds the exercise price of the option. Based upon a fair market value of $14.70 at September 30, 2017, the options outstanding had an intrinsic value of $209,503.

Restricted Stock:

The specific terms of each restricted stock award are determined by the Compensation Committee at the date of the grant. Compensation expense is recognized over the vesting period of the awards based on the fair value of the stock at the grant date. Restricted stock awards granted shall vest in five equal annual installments of 20% with the first installment becoming vested on the first anniversary of the date of grant and succeeding installments on each anniversary thereafter.

The following table presents a summary of the activity in the Company’s restricted stock for the periods ended:

				Weighted-Average
September 30, 2017:	Shares			Fair Value
Nonvested shares at April 1, 2017		36,220		$	13.76
Granted		-			-
Vested		(80	)		14.00
Forfeited		-			-
Nonvested shares at September 30, 2017		36,140		$	13.76

Fair Value of shares vested at September 30, 2017	$	702,072

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

				Weighted-Average
March 31, 2017:	Shares			Fair Value
Nonvested shares at April 1, 2016		50,600		$	13.76
Granted		2,000			13.93
Vested		(16,380	)		13.78
Forfeited		-			-
Nonvested shares at March 31, 2017		36,220		$	13.76

Fair Value of shares vested at March 31, 2017	$	731,888

The Company recorded restricted stock awards expense of $57,819 and $115,638 during the three and six months ended September 30, 2017 and $56,426 and $112,853 during the three and six months ended September 30, 2016, respectively. As of September 30, 2017, there was $341,083 of total unrecognized compensation cost related to nonvested shares granted under the 2013 stock incentive plan. The cost is expected to be recognized over a weighted-average period of 1.6 years.

Note 13:

Fair Value Measurements

Generally accepted accounting principles define fair value, establish a framework for measuring fair value, and establish a hierarchy for determining fair value measurement. The hierarchy includes three levels and is based upon the valuation techniques used to measure assets and liabilities. The three levels are as follows:

Level 1: Valuation is based on quoted prices (unadjusted) for identical assets or liabilities in active markets;

Level 2: Valuation is determined from quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar instruments in markets that are not active or by model-based techniques in which all significant inputs are observable in the market; and

Level 3: Valuation is derived from model-based techniques in which at least one significant input is unobservable and based on the Company’s own estimates about the assumptions that market participants would use to value the asset or liability.

The following is a description of the valuation methods used for instruments measured at fair value as well as the general classification of such instruments pursuant to the applicable valuation method.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

Fair value measurements on a recurring basis

Securities available for sale – If quoted prices are available in an active market for identical assets, securities are classified within Level 1 of the hierarchy. If quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. As of September 30, 2017, and March 31, 2017, the Bank has categorized its investment securities available for sale as follows:

Level 1

Level 2

Level 3

September 30, 2017

inputs

Total

U.S. government agencies

2,744,435

Municipal bonds

12,746,294

1,902,453

14,648,747

Corporate bonds

2,950,506

Mortgage-backed securities

70,694,161

2,353

70,696,514

Total investment securities available for sale

89,135,396

1,904,806

91,040,202

	Level 1		Level 2		Level 3
March 31, 2017	inputs		inputs		inputs		Total

U.S. government agencies	$	-	$	3,512,303	$	-	$	3,512,303
Municipal bonds		-		14,239,526		1,928,313		16,167,839
Corporate bonds				1,916,522		-		1,916,522
Mortgage-backed securities		-		80,829,991		2,473		80,832,464
Total investment securities available for sale	$	-	$	100,498,342	$	1,930,786	$	102,429,128

Derivative – Interest rate swap agreement – Our methodology consists of a discounted cash flow model where all future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date. The yield curve utilized for discounting and projecting is built by obtaining publicly available third-party market quotes. As of September 30, 2017, and March 31, 2017, the bank has categorized its interest rate swap and related loan as follows:

	Level 1		Level 2			Level 3
September 30, 2017	inputs		inputs			inputs		Total

Loans - Commercial real estate loan	$	-	$	3,171,879		$	-	$	3,171,879
Derivative - Interest rate swap designated as fair value hedge		-		(37,476	)		-		(37,476	)
Derivatives - Interest rate swaps designated as cash flow hedge		-		(186,917	)		-		(186,917	)

	Level 1		Level 2			Level 3
March 31, 2017	inputs		inputs			inputs		Total

Loans - Commercial real estate loan	$	-	$	3,201,691		$	-	$	3,201,691
Derivative - Interest rate swap designated as fair value hedge		-		(26,647	)		-		(26,647	)
Derivatives - Interest rate swaps designated as cash flow hedge		-		(83,634	)		-		(83,634	)

The following table presents the valuation and unobservable inputs for Level 3 assets measured at fair value on a recurring basis at September 30, 2017:

Valuation

Unobservable

Range of

Description

Fair Value

Methodology

Inputs

Investment securities

1,904,806

3rd party valuation

Discount to reflect current market conditions

0.00%

10.00%

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table presents a reconciliation of the investments which are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the periods presented:

	September 30, 2017			March 31, 2017
Balance, beginning of year	$	1,930,786		$	1,898,640

Transfers in:
Municipal bonds		-			1,928,313
Mortgage-backed securities		-			2,473
Corporate bonds		-			-

Transfers out:
Corporate bonds		-			1,898,640

Change in valuation		(25,980	)		-

Balance, end of period	$	1,904,806		$	1,930,786

Fair value measurements on a nonrecurring basis

Impaired Loans - The Bank has measured impairment generally based on the fair value of the loan's collateral. Fair value is generally determined based upon independent appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values. As of September 30, 2017, and March 31, 2017, the fair values consist of loan balances of $8,859,798 and $5,657,048 that have been written down by $270,329 and $285,359, respectively, because of specific loan loss allowances.

Foreclosed real estate – The Bank's foreclosed real estate is measured at the lower of carrying value or fair value less estimated cost to sell. At September 30, 2017, and March 31, 2017, the fair value of foreclosed real estate was estimated to be $483,204 and $503,094, respectively. Fair value was determined based on offers and/or appraisals. Cost to sell the assets was based on standard market factors. The Company has categorized its foreclosed assets as Level 3.

Premises and equipment held for sale – The Bank’s premises and equipment held for sale is measured at the fair value less estimated cost to sell. The assets in fiscal 2018 and 2017 were acquired in the acquisition of Fraternity and Fairmount, respectively. As of September 30, 2017, and March 31, 2017, the fair value of premises and equipment held for sale was estimated to be $547,884. Fair value was determined based upon appraisals and the cost to sell these assets was determined using standard market factors. The Company has categorized its premises and equipment held for sale as Level 3.

Level 1

Level 2

Level 3

inputs

Total

September 30, 2017

Impaired loans

8,589,469

Foreclosed real estate

483,204

Premises and equipment held for sale

547,884

	Level 1		Level 2		Level 3
	inputs		inputs		inputs		Total
March 31, 2017

Impaired loans	$	-	$	-	$	5,371,689	$	5,371,689
Foreclosed real estate		-		-		503,094		503,094
Premises and equipment held for sale		-		-		547,884		547,884

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

The following table presents the valuation and unobservable inputs for Level 3 assets measured at fair value on a nonrecurring basis at September 30, 2017:

			Valuation	Unobservable	Range of
Description	Fair Value		Methodology	Inputs	Inputs

Impaired loans, net of allowance	$	8,589,469	Appraised value	Discount to reflect current market conditions		0.00%	-	25.00%

			Discounted cash flows	Discount rates		2.63%	-	7.25%

Foreclosed real estate	$	483,204	Appraised value	Discount to reflect current market conditions		0.00%	-	25.00%

Premises and equipment held for sale	$	547,884	Appraised Value	Discount to reflect current market conditions		0.00%	-	10.00%

The following table summarizes changes in foreclosed real estate for the periods shown, which is measured on a nonrecurring basis using significant unobservable, level 3, inputs.

	Six Months			Fiscal Year
	Ended			Ended
	September 30, 2017			March 31, 2017
Balance at beginning of period	$	503,094		$	443,015
Transfer to foreclosed real estate		17,305			126,575
Proceeds from sale of foreclosed real estate		(35,896	)		(60,258	)
Loss on sale of foreclosed real estate		(1,299	)		(6,238	)
Balance at end of period	$	483,204		$	503,094

The remaining financial assets and liabilities are not reported on the balance sheets at fair value on a recurring basis. The calculation of estimated fair values is based on market conditions at a specific point in time and may not reflect current or future fair values.

Table of Contents

HAMILTON BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements (Continued)

September 30, 2017

March 31, 2017

Carrying

Fair

Carrying

Fair

amount

value

amount

value

Financial assets

Level 1 inputs

Cash and cash equivalents

10,654,786

29,353,921

Level 2 inputs

Federal Home Loan Bank stock

2,721,400

2,020,200

Bank-owned life insurance

18,499,741

18,253,348

Level 3 inputs

Certificates of deposit held as investment

499,235

503,704

499,280

505,641

Loans receivable, net of unearned income

365,095,815

364,473,765

335,678,292

337,183,808

Financial liabilities

Level 3 inputs

Deposits

394,155,858

393,889,257

412,855,774

413,148,503

Advance payments by borrowers for taxes and insurance

1,294,675

1,868,110

Borrowings

52,834,850

52,537,353

36,124,899

36,697,631

The fair values of cash and cash equivalents and advances by borrowers for taxes and insurance are estimated to equal the carrying amount.

The fair values of Federal Home Loan Bank stock and bank-owned life insurance are estimated to equal carrying amounts, which are based on repurchase prices of the FHLB stock and the insurance company.

The fair value of fixed-rate loans is estimated to be the present value of scheduled payments discounted using interest rates currently in effect. The fair value of variable-rate loans, including loans with a demand feature, is estimated to equal the carrying amount. The valuation of loans is adjusted for estimated loan losses.

The fair value of certificates of deposit held as investments is estimated based on interest rates currently offered for certificates of deposit with similar remaining maturities.

The fair value of interest-bearing checking, savings, and money market deposit accounts is equal to the carrying amount. The fair value of fixed-maturity time deposits is estimated based on interest rates currently offered for deposits of similar remaining maturities.

The fair value of borrowings is estimated based on interest rates currently offered for borrowings of similar remaining maturities.

The fair value of outstanding loan commitments and unused lines of credit are the same as the contractual amounts, and are not included in the table above. These commitments generate fees that approximate those currently charged to originate similar commitments.

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

Statements included in this management's discussion and analysis include non-GAAP financial measures and should be read along with the accompanying tables which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. The Company's management uses these non-GAAP financial measures, including tangible common equity, in its analysis of the Company's performance. The tangible common equity non-GAAP reconciliation, which includes tangible book value per share, is presented within the “Summary of Recent Performance and Other Activities” section below.

Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company without regard to transactional activities. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.

Safe Harbor Statement for Forward-Looking Statements

This report may contain forward-looking statements within the meaning of the federal securities laws. These statements are not historical facts; rather they are statements based on the Company’s current expectations regarding its business strategies and their intended results and its future performance. Forward-looking statements are preceded by terms such as “expects”, “believes”, “anticipates”, “intends”, and similar expressions.

Forward-looking statements are not guarantees of future performance. Numerous risks and uncertainties could cause or contribute to the Company’s actual results, performance, and achievements being materially different from those expressed or implied by the forward-looking statements. Factors that may cause or contribute to these differences include, without limitation, general economic conditions, including changes in market interest rates and changes in monetary and fiscal policies of the federal government, legislative and regulatory changes, the quality and composition of the loan and investment securities portfolio, loan demand, deposit flows, competition, and changes in accounting principles and guidelines. Additional factors that may affect our results are discussed in Part II, Item 1A of this form 10-Q and Item 1A of Hamilton Bancorp, Inc.’s Annual Report on Form 10-K filed June 29, 2017 with the Securities and Exchange Commission under the sections titled “Risk Factors”. These factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements. Except as required by applicable law or regulation, the Company assumes no obligation and disclaims any obligation to update any forward-looking statements.

General

Hamilton Bancorp, Inc. (the “Company”) is a Maryland corporation incorporated on June 7, 2012 by Hamilton Bank (the “Bank”) to be its holding company following the Bank’s conversion from the mutual to the stock form of organization (the “Conversion”). The Conversion was completed on October 10, 2012. On that same date, the Company completed its public stock offering and issued 3,703,000 shares of its common stock for aggregate proceeds of $37,030,000, and net proceeds of $35,580,000. The Company’s business is the ownership of the outstanding capital stock of the Bank. The Company does not own or lease any property but instead uses the premises, equipment and other property of the Bank.

Founded in 1915 and recently celebrating its 100^th year anniversary, the Bank is a community-oriented financial institution, dedicated to serving the financial service needs of consumers and businesses within its market area, which is considered greater Maryland, southern Pennsylvania, Washington D.C., and northern Virginia. We offer a variety of deposit products and provide loans secured by real estate located in our market area. Our real estate loans consist primarily of one-to four-family mortgage loans, as well as commercial real estate loans, and home equity loans and lines of credit. We also offer commercial term and line of credit loans and, to a limited extent, consumer loans. We currently operate out of our corporate headquarters in Towson, Maryland and our seven full-service branch offices located in Baltimore City, Cockeysville, Towson, Rosedale, Ellicott City and Pasadena, Maryland. The Bank is subject to extensive regulation, examination and supervision by the Office of the Comptroller of the Currency, its primary federal regulator, and the Federal Deposit Insurance Corporation, its deposit insurer. The Company is subject to regulation and supervision by the Board of Governors of the Federal Reserve System.

Table of Contents

On May 13, 2016, the Company acquired Fraternity Community Bancorp, Inc. (“Fraternity”), the parent company of Fraternity Federal Savings and Loan in an all cash transaction for $25.7 million. In addition, the Company acquired Fairmount Bancorp, Inc. (“Fairmount”), the parent company of Fairmount Bank on September 11, 2015 in an all cash transaction for $14.2 million. Both acquisitions combined added three branches to our branch structure in the Baltimore area (See Note 3 – “Acquisition” of the consolidated financial statements for additional discussion about the Fraternity acquisition).

The Company and the Bank maintain an Internet website at http://www.hamilton-bank.com. Information on our website should not be considered a part of this Quarterly Report on Form 10-Q.

Summary of Recent Performance and Other Activities

The Company and its wholly owned subsidiary, Hamilton Bank, continue to show improvement in overall revenue and loan growth during the three months ending September 30, 2017 compared to the same period a year ago. Interest revenue improved $136,000, or 3.2% to $4.4 million for the second quarter of fiscal 2018 compared to the same period a year ago as the Company continued to generate loans organically and through purchases.

Non-interest revenue remained relatively unchanged at $294,000 for the three months ended September 30, 2017 compared to the same period ended September 30, 2016. On a comparative basis, there were increases relating to gains on sale of investment securities and other fee generated income, offset by a reduction in gain on the sale of loans and earnings on bank-owned life insurance due to lower rates. The Company made a conscious decision at the beginning of the current fiscal year to hold in portfolio most of our residential loan originations versus selling them in the secondary market to partially offset the increased run-off associated with this loan type.

Lastly, non-interest expense for the quarter ended September 30, 2017 was $3.2 million, down $34,000 from the quarter ended September 30, 2016. We have been able to generate greater economies of scale by maintaining and controlling our noninterest expenses while growing our interest revenue quarter-over-quarter. This is shown in the improvement in our efficiency ratio from 84.8% for the three months ended September 30, 2016 to 82.4% for the three months ended September 30, 2017. The largest increase in our noninterest expenses for the respective periods is in salaries because of strategic new hires focused on branch efficiency and new products. The Company also recognized higher legal costs associated with certain loan purchases and other administrative matters. These increases were offset by decreases in other expenses largely composed of other professional services, deposit insurance premiums, and marketing. Management remains committed to reducing operational expenses and achieving higher efficiencies.

The following highlights contain additional financial data and events that have occurred during the three and six months ended September 30, 2017:

●

The Company reported net income of $411,000, or $0.13 per common share, and $803,000, or $0.25 per common share for the three and six months ended September 30, 2017, respectively, compared to net income of $323,000, or $0.10 per common share, and a net loss of $12,000 for the comparable periods ending September 30, 2016. The prior year six-month period included $635,000 in acquisition and branch consolidation related expenses.

●

Net interest income for the three months ended September 30, 2017 was $3.6 million, or $59,000 higher compared to the same period a year ago. For the six months ended September 30, 2017, net interest income increased $555,000, or 8.3%, to $7.2 million compared to $6.6 million for the same six-month period a year ago.

Table of Contents

	●	Because of the increase in net interest income, the net interest margin increased 13 basis points over the comparable three and six-month periods ended September 30, 2017 and 2016. The three-month period increased from 2.96% to 3.09% while the six-month period improved to 3.07% from 2.94%.

	●	The efficiency ratio improved from 96.7% for the six months ended September 30, 2016 to 82.0% for the six months ended September 30, 2017; an improvement of 15.2%. The decline is attributable to increased revenue, a focus on lowering our cost of funds and the reduction of overall expenses, including acquisition related expenses.

	●	Total assets remained relatively unchanged, decreasing from $514.5 million at March 31, 2017 to $514.0 million at September 30, 2017.

	●	Gross loans grew to $367.6 million, up $28.6 million, or 8.4% at September 30, 2017, compared to $339.0 million at March 31, 2017. Growth in loans was in large part due to the purchase of two loan pools. The first purchase was for a $15.5 million commercial loan portfolio that closed in June 2017 and the second an $18.5 million consumer loan portfolio that closed in August 2017. The respective loan purchases improved the diversity of our loan portfolio.

	●	Nonperforming loans increased from $2.3 million at March 31, 2017 to $5.9 million at September 30, 2017. The increase is related to a commercial real estate loan with a book value of $3.2 million that was placed on nonaccrual during the second quarter of fiscal 2018. There was no impairment identified with this loan when placed on nonaccrual based upon the current collateral value of the property. The percentage of nonperforming loans to gross loans increased from 0.69% at March 31, 2017 to 1.60% at September 30, 2017 because of the commercial real estate loan placed on nonaccrual.

	●	The allowance for loan losses as a percentage of nonperforming loans declined from 94.5% at March 31, 2017 to 41.9% at September 30, 2017. The Company has experienced net charge-offs of $4,000 over the first half of fiscal 2018 and recorded a loan loss provision of $280,000 due to growth within the loan portfolio. In comparison, the Company recorded net charge-offs of $20,000 and a provision for loan loss of $260,000 for the same period a year ago.

	●	Total deposits decreased $18.7 million from $412.9 million at March 31, 2017 to $394.2 million at September 30, 2017, while borrowings increased $16.8 million from $36.1 million to $52.9 million over the same period. Core deposits (consisting of all deposits except certificates of deposits) declined $6.7 million to $157.7 million, respectively. The decline is attributable to the end of a promotional rate on certain money market accounts during the quarter ended September 30, 2017 and the competitive pricing within the deposit market. Core deposits represent 40.1% or total deposits at September 30, 2017 compared to 35.6% of total deposits a year ago.

	●	The Company ended September 30, 2017 with a book value of $17.93 per common share and a tangible book value of $15.23 per common share compared to $17.53 and $14.80, respectively, at March 31, 2017. Tangible book value increased because of the net income reported for the quarter. Tangible book value, a non-GAAP measure, was determined as follows:

	September 30,			March 31,
	2017			2017
Tangible book value per common share:
Total shareholders' equity	$	61,177,056		$	59,791,230
Less: Goodwill and other intangible assets		(9,239,796	)		(9,302,828	)
Tangible common equity (Non-GAAP)	$	51,937,260		$	50,488,402

Outstanding common shares		3,411,075			3,411,075

Book value per common share (GAAP)	$	17.93		$	17.53

Tangible book value per common share (Non-GAAP)	$	15.23		$	14.80

Table of Contents

●

The Company maintained strong liquidity based upon the amount and make-up of its investment portfolio and at September 30, 2017 the Bank was deemed “well capitalized” under federal regulations.

Strategic Plan

We have based our 2018-2020 strategic plan on the objective of improving shareholder value and growth through creating sustainable and profitable growth given the current and expected economic and competitive environment in the financial services industry. Our short-term goals include continuing the growth of our loan portfolio, changing the mix of our deposit base to be more concentrated in lower costing core deposits, collecting payments on non-accrual and past due loans, enhancing and improving credit quality, expanding fee income, maintaining an efficient branch network, and using technology to improve efficiencies and enhance the customer experience.

We identified several strategic priorities in our three year Strategic Plan. Those priorities included focusing on the following core areas:

●

Efficient Operating Revenue Growth – Generating sustainable, profitable operating revenue through smart growth of earning assets that are funded by low-cost core deposits and growth of noninterest income. In addition, we will focus on efficient utilization of the Bank’s assets and other resources. This strategic priority includes prudent loan growth, sales strategies to attract and grow small business deposits and other fee income services, strategic marketing campaigns, studying and benchmarking efficiency and productivity, and focusing on ways to utilize technology to drive earnings. With our recent acquisitions and enhanced lending platform, we have been able to increase revenues and improve our efficiency ratio while managing our operating expenses. In addition, we have completed a bench marking study and hired a Marketing Director who has implemented several new campaigns that promote the Bank and reach out to new customers.

●

Well-defined and integrated delivery channels – Create and support delivery channels and branch strategy that leverages technology and optimizes efficiencies. This strategy will focus on enhancing the overall customer experience through a seamless integration of all delivery channels, including both existing and newly rolled-out channels. Recently we opened a newly relocated branch that consists of a smaller space and a new modern design and look. The innovative design eliminates the traditional teller line and allows our employees to assist and interact more closely with our customers. We are putting in place Small Business Developers to work with our branches and increase our presence in the communities we serve. Innovative technology has been implemented that allows customers to do even more on-line using our website.

●

Acquisition strategy and planning - It is expected that the banking industry will continue to consolidate over the coming years due to a competitive market and the cost of regulatory compliance. Hamilton Bancorp is well positioned to take advantage of strategic opportunities that present themselves either through potential mergers or acquisitions in our marketplace. This may include other financial institutions, individual branches, or loan purchases. The focus will be on proactive evaluation and contact with potential targets and the implementation of a capital strategy to fund such acquisitions, including investor relations. These opportunities, however, will be aligned with our strategic vision and goal of creating shareholder value and growth. We currently have no agreements or arrangements relating to any merger or acquisition. We have successfully completed the purchase of several loan portfolios in the past year. These loan purchases have enhanced our revenues and diversified our loan portfolio.

Although the current economic climate continues to present significant challenges for the financial industry, management feels that based on our strategic initiatives we have positioned the Company to capitalize on the opportunities that may become available in the current economy, as well as a healthier economy going forward.

Critical Accounting Policies

The discussion and analysis of the financial condition and results of operations are based on our consolidated financial statements, which are prepared in conformity with generally accepted accounting principles used in the United States of America. The preparation of these consolidated financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. We consider the accounting policies discussed below to be critical accounting policies. The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.

For a discussion of significant accounting policies, see Note 1—Nature of Operations and Summary of Significant Accounting Policies in the Notes to our Consolidated Financial Statements. The following are the accounting policies that we believe require the most subjective or complex judgments, and as such could be most subject to revision as current information becomes available:

Table of Contents

Allowance for Loan Losses. The allowance for loan losses is the estimated amount considered necessary to cover inherent credit losses in the loan portfolio at the balance sheet date. The allowance is established through the provision for losses on loans which is charged against income. In determining the allowance for loan losses, management makes significant estimates and has identified this policy as one of our most critical accounting policies.

Management, at a minimum, performs a quarterly evaluation of the allowance for loan losses. Consideration is given to historical losses in conjunction with a variety of other factors including, but not limited to, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower, results of internal loan reviews and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.

The analysis has two components, specific and general allocations. Specific allocations can be made for estimated losses related to loans that are determined to be impaired. Impairment is measured by determining the present value of expected future cash flows or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. If the fair value of the loan is less than the loan’s carrying value, a charge is recorded for the difference. The general allocation is determined by segregating the remaining loans by type of loan, risk weighting (if applicable) and payment history. We also analyze historical loss experience, delinquency trends, general economic conditions and geographic and industry concentrations. This analysis establishes factors that are applied to the loan groups to determine the amount of the general reserve.

We cannot predict with certainty the amount of loan charge-offs that we will incur. Our regulatory agencies, as an integral part of their examination processes, periodically review our allowance for credit losses. Such agencies may require that we recognize additions to the allowance for credit losses based on their judgments about information available to them at the time of their examination. To the extent that actual outcomes differ from management’s estimates, additional provisions to the allowance for credit losses may be required that would adversely impact earnings in future periods.

Securities Valuation and Impairment. We classify our investments in debt and equity securities as either held to maturity or available for sale. Securities classified as held to maturity are recorded at cost or amortized cost. Available-for-sale securities are carried at fair value. We obtain our fair values from a third-party service. This service’s fair value calculations are based on quoted market prices when such prices are available. If quoted market prices are not available, estimates of fair value are computed using a variety of techniques, including extrapolation from the quoted prices of similar instruments or recent trades for thinly traded securities, fundamental analysis, or through obtaining purchase quotes. Due to the subjective nature of the valuation process, it is possible that the actual fair values of these investments could differ from the estimated amounts, thereby affecting our financial position, results of operations and cash flows.

If the estimated value of investments is less than the cost or amortized cost, we evaluate whether an event or change in circumstances has occurred that may have a significant adverse effect on the fair value of the investment. If such an event or change has occurred and we determine that the impairment is other-than-temporary, we record the impairment of the investment in the period in which the event or change occurred. We also consider how long a security has been in a loss position in determining if it is other than temporarily impaired. Management also assesses the nature of the unrealized losses taking into consideration factors such as changes in risk-free interest rates, general credit spread widening, market supply and demand, creditworthiness of the issuer, and quality of the underlying collateral. At September 30, 2017, all of our securities were either issued by U.S. government agencies, U.S. government-sponsored enterprises, municipalities, or corporations.

Goodwill Impairment. Goodwill represents the excess purchase price paid over the fair value of the net assets acquired. Goodwill is not amortized but is tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company is considered the Reporting Unit for purposes of impairment testing. Impairment testing requires that the fair value of the Company be compared to the carrying amount of the Company’s net assets, including goodwill. If the fair value of the Company exceeds the book value, no write-down of recorded goodwill is required. If the fair value of the Company is less than book value, an expense may be required to write-down the related goodwill to the proper carrying value. We test for impairment of goodwill during February of each year. We estimate the fair value of the Company utilizing four valuation methods including the Comparable Transactions Approach, the Control Premium Approach, the Public Market Peers Approach, and the Discounted Cash Flow Approach.

Table of Contents

Based on our impairment testing as of February 2017, there was no evidence of impairment of the Company’s goodwill or intangible assets.

Business Combinations. Business combinations are accounted for using the acquisition method of accounting. Under the acquisition method of accounting, acquired assets and assumed liabilities are included with the acquirer's accounts as of the date of acquisition at estimated fair value, with any excess of purchase price over the fair value of the net assets acquired (including identifiable core deposit intangibles) capitalized as goodwill. In the event that the fair value of the net assets acquired exceeds the purchase price, an acquisition gain is recorded for the difference in the consolidated statements of operations for the period in which the acquisition occurred. The core deposit intangible asset is recognized as an asset apart from goodwill when it arises from contractual or other legal rights or if it is capable of being separated or divided from the acquired entity and sold, transferred, licensed, rented or exchanged. In addition, acquisition-related costs and restructuring costs are recognized as period expenses as incurred.

Income Taxes. We account for income taxes under the asset/liability method. We recognize deferred tax assets for the future consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, as well as operating loss and tax credit carry-forwards. We measure deferred tax assets and liabilities using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. We recognize the effect on deferred tax assets and liabilities of a change in tax rates in income in the period indicated by the enactment date. We establish a valuation allowance for deferred tax assets when, in the judgment of management, it is more likely than not that such deferred tax assets will not become realizable. Potential tax reform and the decrease of corporate tax rates could impact the carrying amount of our deferred tax asset and require the establishment of a valuation allowance. The judgment about the level of future taxable income is dependent to a great extent on matters that may, at least in part, be beyond our control. It is at least reasonably possible that management’s judgment about the need for a valuation allowance for deferred tax assets could change in the near term.

Comparison of Financial Condition at September 30, 2017 and March 31, 2017

Assets. Total assets decreased $550,000 to $514.0 million at September 30, 2017 from $514.5 million at March 31, 2017. The modest decrease is primarily attributable to an $18.7 million decrease in cash and cash equivalents and an $11.4 million decline in investment securities, partially offset by a $29.3 million increase in gross loans.

Cash and Cash Equivalents. Cash and cash equivalents decreased by $18.7 million, or 63.7%, to $10.7 million at September 30, 2017 from $29.3 million at March 31, 2017. The decline is a result of $15.4 million in cash and investments used to purchase a pool of commercial loans in June 2017; thereby converting lower interest-earning cash and investments into higher interest-earning loans. In addition, the cash proceeds from investment paydowns were also utilized to provide the necessary means to assist with the decrease in our deposit base.

Investment Securities. Our investment portfolio consists primarily of investment grade securities including U.S. government agency and government-sponsored entity (“GSEs”) securities, securities issued by states, counties and municipalities, corporate bonds, and mortgage-backed securities. At September 30, 2017, all securities are classified as available for sale. While we usually intend to hold investment securities until maturity, this classification provides us the opportunity to divest of securities that may no longer meet our liquidity objectives.

Investment securities decreased $11.4 million, or 11.1%, to $91.0 million at September 30, 2017, from $102.4 million at March 31, 2017. The decrease is related to $8.3 million in cash flows resulting from normal principal payments associated with the mortgage-backed security portfolio, as well as the sale of $4.2 million in securities during the quarter ended September 30, 2017. The sale of those securities resulted in a gain of $10,000. The fair value of the investment portfolio improved $540,000 from an unrealized net loss position of $2.2 million at March 31, 2017 to an unrealized net loss position of $1.6 million at September 30, 2017. The increase in fair value of the investment portfolio is a result of the decrease in interest rates over the first six months of the fiscal year.

Table of Contents

We have evaluated securities with unrealized losses for an extended period of time and determined that these losses are temporary because, at this point in time, we have the ability to hold them until maturity. Currently, we have no intent to sell these securities; however, if market conditions or funding needs change, we may sell securities if needed. As the maturity date moves closer and/or interest rates decline, we expect that any unrealized losses for individual securities in the portfolio will decline or dissipate. As a result, we have not identified any portion of the unrecorded loss as being attributed to credit deterioration in the issuer of the security.

Loans. Excluding loan premiums and loan origination fees and costs, gross loans receivable increased by $28.6 million, or 8.4%, to $367.6 million at September 30, 2017 from $339.0 million at March 31, 2017. The increase is primarily attributable to a $15.4 million commercial business loan portfolio that was purchased towards the end of the first quarter of fiscal 2018 and another $18.4 million loan purchase of consumer loans that settled in August of the most recent quarter. Included in gross loans at September 30, 2017 are acquired loans with a book balance of $118.3 million associated with the prior acquisitions of Fraternity and Fairmount institutions (these loans are reflected in the “acquired” loan column of the table below). At September 30, 2017, gross loans receivable represented 71.5% of total assets compared to 63.7% of total assets a year ago. The following table details the composition of loans and the related percentage mix and growth of total loans:

	September 30, 2017									March 31, 2017									Year-To-Date Growth
							Percent									Percent						Growth
	Legacy		Acquired		Total		of Total			Legacy		Acquired		Total		of Total			Amount			Percent
Real estate loans:
One-to four-family:
Residential	$	68,548,030	$	77,663,426	$	146,211,456		39.8	%	$	67,126,677	$	83,892,389	$	151,019,066		44	%	$	(4,807,610	)		-3.2	%
Residential construction		6,258,446		-		6,258,446		1.7	%		6,426,076		-		6,426,076		2	%		(167,630	)		-2.6	%
Investor		9,627,329		18,423,892		28,051,221		6.6	%		6,742,469		18,779,644		25,522,113		8	%		2,529,108			9.9	%
Commercial		94,957,970		12,114,557		107,072,527		29.1	%		92,665,689		14,898,523		107,564,212		32	%		(491,685	)		-0.5	%
Commercial construction		2,081,647		1,058,534		3,140,181		0.9	%		1,881,541		1,308,652		3,190,193		1	%		(50,012	)		-1.6	%
Total real estate loans		181,473,422		109,260,409		290,733,831		79.1	%		174,842,452		118,879,208		293,721,660		87	%		(2,987,829	)		-1.0	%
Commercial business		34,042,543		1,668,783		35,711,326		9.7	%		19,518,029		2,019,337		21,537,366		6	%		14,173,960			65.8	%
Home equity loans		13,664,414		6,459,424		20,123,838		5.5	%		13,278,229		7,266,141		20,544,370		6	%		(420,532	)		-2.0	%
Consumer		20,178,064		902,240		21,080,304		5.7	%		2,258,836		937,600		3,196,436		1	%		17,883,868			559.5	%
Total loans	$	249,358,443	$	118,290,856	$	367,649,299		100.0	%	$	209,897,546	$	129,102,286	$	338,999,832		100	%	$	28,649,467			8.5	%

The Company’s largest concentration of loans continues to be residential one-to four-family loans as a result of the loans acquired in the Fraternity and Fairmount acquisitions. This loan portfolio comprises 40% of the entire loan portfolio at September 30, 2017, a decrease of $4.8 million from March 31, 2017. Over the past several years, the Bank originated traditional one-to-four family residential loans and sold them in the secondary market at a premium to assist with managing interest rate risk in a rising rate environment. However, in the last half of fiscal 2017 and into fiscal 2018 we have begun to portfolio many of these traditional residential mortgage loans due to the increase in normal attrition within this loan segment resulting from our prior acquisitions. In fiscal 2015, as a means to supplement our residential loan portfolio, the Company began to promote its one-to-four family residential construction lending program. During the first half of fiscal 2018, the Bank has originated commitments of $8.2 million in residential construction loans. At September 30, 2017, we had $11.9 million in residential construction commitments, of which $5.6 million in funds have been advanced; compared to $11.8 million in residential construction commitments at March 31, 2017 of which $6.0 million in funds had been advanced. The construction period on residential homes is typically nine to twelve months, at which time the Bank is often repaid through permanent financing by a third party.

Table of Contents

Real estate investor loans represent funds advanced to borrowers for the purchase or refinance of non-owner occupied one-to-four family properties. These loans make up $28.1 million, or 6.6%, of total gross loans at September 30, 2017, including a remaining balance of $18.4 million that were acquired from Fraternity and Fairmount. This type of lending typically involves more risk than originating owner-occupied one-to-four family residential mortgages and as such, the Bank typically refrains from originating this type of loan organically.

The Bank continues to focus on growth through origination or purchase of both commercial real estate and commercial business loans as these loans offer higher rates of return and shorter maturity periods than typical retail lending. The second largest increase in loans over the first half of fiscal 2018, as shown in the previous table, is a $14.2 million, or 65.8%, increase in commercial business loans from $21.5 million at March 31, 2017 to $35.7 million at September 30, 2017. In the last half of fiscal 2017, management focused on diversifying the commercial loan portfolio and seeking more asset-based type lending relationships both organically and through purchases. The majority of the increase in commercial business loans is related to the purchase of a $15.4 million pool of commercial business loans at the end of the first quarter of fiscal 2018. The pool of loans consists of commercial lease loans that are concentrated in need-based equipment, such as medical equipment. At the same time, commercial real estate loans remained relatively unchanged from $107.6 million at March 31, 2017 to $107.1 million at September 30, 2017. Commercial real estate comprises 29.1% of the total loan portfolio at September 30, 2017, although this percentage has declined slightly from 31.7% at March 31, 2017 due to the growth and diversification of the commercial business loan portfolio over this period. The Bank continues to see the benefits of our commercial lending platform that was restructured in the first half of fiscal 2016, with new personnel and improved underwriting and monitoring procedures, from both an origination and credit quality perspective.

As a means to continue to increase revenue and diversify the loan portfolio, a group of consumer loans totaling $18.4 million was purchased in August 2017 from another financial institution. This portfolio of loans was collateralized by various makes and models of recreational vehicles (RV). Prior to this purchase, the consumer portfolio made up less than 1.0% of the total loan portfolio. This purchase increased our consumer loan balances significantly from $3.2 million at March 31, 2017 to $21.1 million at September 30, 2017; accounting for 5.7% of the entire loan portfolio. As a result, we were able to further diversify the composition of the loan portfolio, and these loans are expected to increase our net interest income going forward.

Bank-Owned Life Insurance. We invest in bank-owned life insurance (“BOLI”) to provide us with a funding source for our benefit plan obligations. BOLI also provides us noninterest income that is tax-exempt. Federal regulations generally limit our investment in BOLI to 25% of our Tier 1 capital plus our allowance for loan losses (“total capital”). At September 30, 2017, our investment in bank-owned life insurance remained relatively unchanged at $18.5 million compared to $18.3 million at March 31, 2017 and was at 42.1% of total capital due to the BOLI that was assumed in the Fraternity acquisition. Due to the amount of BOLI currently held, the Company has no plans to purchase additional BOLI in the near term. The increase reflected since the beginning of fiscal 2018 is associated with the increase in the cash surrender value of the underlying insurance policies.

Deposits. Total deposits (excluding premiums on acquired deposits) decreased $18.5 million to $393.6 million at September 30, 2017 from $412.0 million at March 31, 2017. The Company continues to focus on changing its deposit mix to rely less on time deposits as a primary funding source and attract lower costing core deposits, consisting of savings, checking, and money market accounts. Money market accounts have increased the most with respect to core deposits based upon a money market promotion that has been running since December 2016. Overall core deposits have decreased $6.7 million, or 4.1%, to $157.7 million at September 30, 2017 compared to $164.4 million at March 31, 2017. This decline is attributable to the end of a promotional rate on certain money market accounts during the quarter ended September 30, 2017, as well as a very competitive deposit market and normal business cycles associated with our commercial customers. Year-over-year core deposits have increased $7.7 million, or 5.1%, at September 30, 2017. Core deposits accounted for 40.1% of total deposits at September 30, 2017, compared to 38.9% at March 31, 2017. The Bank is currently running deposit promotions to attract new customers in a competitive deposit market.

Table of Contents

The following table details the composition of deposits and the related percentage mix and growth of total deposits.

	September 30, 2017					March 31, 2017					Year-To-Date Growth
			Percent					Percent						Growth
	Total		of Total			Total		of Total			Amount			Percent
Savings	$	43,545,886		11	%	$	44,614,415		11	%	$	(1,068,529	)		-2.4	%
Noninterest-bearing checking		27,903,885		7	%		30,401,454		7	%		(2,497,569	)		-8.2	%
Interest-bearing checking		24,485,975		6	%		26,415,189		7	%		(1,929,214	)		-7.3	%
Money market accounts		61,754,625		16	%		62,962,902		15	%		(1,208,277	)		-1.9	%
Time deposits		235,867,611		60	%		247,632,742		60	%		(11,765,131	)		-4.8	%
	$	393,557,982		100	%	$	412,026,702		100	%	$	(18,468,720	)		-4.5	%
Premium on deposits asssumed		597,876					829,072					(231,196	)
Total deposits	$	394,155,858				$	412,855,774				$	(18,699,916	)

As loan demand increases or we look to purchase other loan portfolios, our strategy with respect to deposits has been to maintain our current certificate of deposit base. We hope to accomplish this by pricing more competitively in the marketplace or through short-term certificate of deposit promotions, as we focus on growing our core deposits at a faster pace to reduce our overall cost of funds.

Borrowings. Borrowings consist of both short and long-term advances from the Federal Home Loan Bank (FHLB) and a note payable associated with an automobile. At September 30, 2017, outstanding advances from the FHLB increased $17.0 million to $52.6 million at September 30, 2017 compared to $35.6 million at March 31, 2017. The increase is attributable to additional FHLB advances that were entered into in August 2017 to fund the purchase of the consumer loan portfolio discussed earlier. Already included in the FHLB advances is $15.0 million in FHLB advances assumed in the Fraternity acquisition, of which $10 million is to mature in fiscal 2019 and $5.0 million that matured during the most recent quarter and was rolled over. The advances assumed from Fraternity were originally longer-term borrowings and carried higher rates of interest varying from 3.4% to 4.3%. As a result of the higher stated rates, the Company recorded a discount of $794,000 when accounting for the borrowings at fair value upon acquisition. At September 30, 2017, the remaining discount is $285,000. The accretion of this discount offsets the higher contractual rate on these borrowings.

At September 30, 2017, $25.0 million of the total advances are considered short-term and mature in less than one year, while the remaining $27.5 million in advances are considered long-term and mature in more than one year. Included in long-term advances is $11.6 million in advances that mature on a quarterly basis; however, they are associated with several cash flow hedge transactions and will be continuously renewed over the expected life of the hedged transactions. The hedge transactions currently have an average life of 6.8 years. Excluding the advances associated with the hedge transactions, the longest outstanding borrowing is for $3.0 million and matures in August 2021.

The FHLB borrowings provide an alternative means to support the cash outflow needed to fund new loan originations in coordination with deposit growth. FHLB borrowings can provide a less expensive means to support cash outflow when compared to selling higher yielding investment securities. These obligations are secured by our residential and home equity loan portfolios. At September 30, 2017, we had the ability to borrow approximately $75.3 million in additional funds from the FHLB, subject to our pledging sufficient assets. These obligations will be repaid as our cash position strengthens.

Equity. Total equity increased $1.4 million, or 2.3%, to $61.2 million at September 30, 2017 from $59.8 million at March 31, 2017. The change in equity is primarily attributable to net income of $803,000 reported for the first half of fiscal 2018, along with a $230,000 increase in additional paid in capital resulting from the expense derived from equity awards granted in prior periods. In addition, accumulated other comprehensive loss decreased $352,000 due to the increase in the fair value of the investment portfolio. The fair value of the investment portfolio increased over the first six months as a result of the decrease in interest rates that occurred over that same period. The Company’s book value per common share was $17.93 at September 30, 2017 compared to $17.53 at March 31, 2017.

Table of Contents

Comparison of Asset Quality at September 30, 2017 and March 31, 2017

The Bank’s asset quality remains a primary focus of management and the Board of Directors. Nonperforming assets at September 30, 2017 were $5.9 million, an increase of $3.6 million from March 31, 2017 and a $1.1 million increase from September 30, 2016. Nonperforming assets to total assets increased from 0.55% at March 31, 2017 to 1.24% at September 30, 2017. Nonperforming assets and related ratios at or for the respective periods were as follows:

	At			At			At
	September 30, 2017			March 31, 2017			September 30, 2016
	(dollars in thousands)

Nonaccruing loans	$	5,488		$	2,302		$	3,661
Accruing loans delinquent more than 90 days		407			21			333
Foreclosed real estate		483			503			460
Total nonperforming assets	$	6,378		$	2,826		$	4,454

Asset Quality Ratios:
Nonperforming loans to gross loans		1.60	%		0.69	%		1.21	%
Nonperforming assets to total assets		1.24	%		0.55	%		0.86	%
Net charge-offs (annualized) to average loans		0.00	%		0.92	%		0.01	%

Included in nonperforming loans are accruing loans delinquent more than 90 days. These loans represent loans that are on accrual status and paying under the contractually agreed upon terms of the note, however, such loans are 90 days past their contractual maturity date, and therefore reported as nonperforming. At September 30, 2017, these loan balances were slightly elevated as they related to many smaller investor (residential non-owner occupied) loans that matured at the same time. The Bank’s credit department is diligently working through these loans and have either renewed or extended them accordingly.

Nonaccrual loans increased to $5.5 million at September 30, 2017 compared to $2.3 million at March 31, 2017 and $3.7 million a year ago. The increase from March 2017 to September 2017 is attributable to one commercial real estate loan with a book value of $3.2 million that was placed on nonaccrual during the most recent quarter. The borrower’s cash flow is not sufficient to make the required monthly payments. There was no impairment identified with this loan when placed on nonaccrual based upon the current collateral value of the property. The property is currently listed for sale by the borrower.

Also reported as a part of nonaccrual loans at September 30, 2017 and March 31, 2017 are two commercial real estate loans that are associated with the same borower. Together these loans have a contractual principal balance of $3.4 million and a recorded investment balance of $1.5 million at September 30, 2017, including $1.7 million in charge-offs life to date. The loans were placed on nonaccrual in October 2015 due to legal issues and the concern of collectability. The loan is classified as a Trouble Debt Restructure (“TDR”) and continued to make interest only payments through July 2016, which were applied by the Bank as a principal reduction to the loans. The borrower currently has the property listed for sale by a broker. Management is actively exploring other options to resolve this problem credit that may or may not result in additional write-downs. As of September 30, 2017, there were no other commercial real estate or business loans on nonaccrual.

The remaining balance of nonaccrual loans at September 30, 2017 consisted of $765,000 in one-to-four family residential mortgage loans, including one loan with a book balance of $218,000 that is an acquired loan. The remaining $547,000 of nonaccrual one-to-four family residential mortgage loans consists of 21 different loans with smaller outstanding balances, six of which make up $380,000 of this total.

Table of Contents

Delinquencies 30-59 days past due increased $1.1 million to $1.6 million at September 30, 2017 from $504,000 at March 31, 2017. This increase is attributable to two residential mortgage loans loan with a combined book balance of $1.2 million at September 30, 2017. The Bank is monitoring these loans closely and working with the borrower to develop a payment plan to make both loans current again. Based upon estimated appraised values, the underlying collateral supporting both loans appears to be adequate to re-pay the outstanding principal balance should the borrowers be unable to re-pay the outstanding principal balance.

Foreclosed real estate decreased $20,000 from $503,000 at March 31, 2017 to $483,000 at September 30, 2017 and consisted of four properties. One of the four properties consist of semi-developed land with a fair value of $443,000. The property is listed for sale and is participated with another financial institution, with Hamilton being the lead lender. The remaining three properties totaling $40,000 are comprised of one-to-four family residential mortgage loans, all of which are participations that Hamilton owns less than 15% of and is not the lead lender. One foreclosed property with a recorded investment balance of $37,000 was sold during the most recent quarter with a minimal loss of less than $1,000.

The Bank recorded a $280,000 provision for loan loss during the first half of fiscal 2018 compared to a $260,000 provision for loan loss for the same period a year ago. The provision for loan loss for the six months ended September 30, 2017 was a result of an increase in loan growth primarily stemming from the purchase of a commercial business and consumer loan portfolio. The allowance for loan losses at September 30, 2017 totaled $2.5 million, or 0.67% of gross loans, compared to $2.2 million, or 0.65% of gross loans, at March 31, 2017. The immaterial change in this percentage, despite additional provisions that were not charge-off related, was due to the increase in overall loan balances. This overall percentage remains relatively low compared to peers because of our recent acquisitions. As outlined in note 3 to our consolidated financial statements, loans acquired in an acquisition are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses. We continue to monitor and manage the acquired loan portfolio to determine if additional provisions are necessary in relation to the estimated fair value placed on those loans as determined by management.

The activity in the allowance for loan losses for the six-month period ending September 30, 2017 includes $25,000 in charge-offs, offset by $21,000 in recoveries and a $280,000 provision for loan losses. We currently review the adequacy of the allowance for loan losses monthly and are proactively managing problem assets. Based upon our analysis, we believe this allowance appropriately reflects the inherent risk of loss in our loan portfolio at September 30, 2017. We estimate the allowance for loan losses within a range based upon our charge-off history and certain environmental factors.

Results of Operations for the Three Months Ended September 30, 2017 and 2016 (unaudited)

General. Net income was $411,000, or $0.13 per basic and diluted common share for the three-month period ended September 30, 2017 compared to a net income of $323,000, or $0.10 per basic and diluted common share for the same period in fiscal 2017, a period-over-period increase of $87,000. The increase in results of operations resulted primarily from a $59,000 increase in net interest income, a $34,000 decrease in noninterest expenses, and a $53,000 decrease in tax expense, partially offset by a $70,000 increase in the provision for loan losses.

Net Interest Income. Net interest income increased $59,000, or 1.6%, to $3.6 million for the three-months ended September 30, 2017 compared to $3.5 million for the three-months ended September 30, 2016. The increase in net interest income was due to a $136,000 increase in interest revenue, partially offset by a $77,000 increase in interest expense. The increase in interest revenue was due to an increase in the average yield on interest-earning assets as lower yielding assets, particularly interest-bearing deposits with banks, were re-invested into higher yielding loans and investments. The average yield increased 20 basis points from 3.59% to 3.79% over this period, respectively. Over this same period, the average balance in interest-earning assets decreased $11.5 million, or 2.4%, compared to the same period in fiscal 2017 as some of these assets were used to assist with the decline in interest-bearing deposits.

The increase in interest expense for the quarter ended September 30, 2017 compared to the same quarter last year was the result of a 10 basis points increase in the average cost of interest-bearing liabilities. The average cost of interest-bearing liabilities increased from 0.70% for the three months ended September 30, 2016 to 0.80% for the three months ended September 30, 2017. Partially offsetting the interest expense associated with the increase in average cost was a $15.6 million decrease in the average balances of interest-bearing liabilities from $429.4 million for the three months ending September 30, 2016 to $413.8 million for the three months ending September 30, 2017. This decrease was primarily related to a decline in certificates of deposit. Our net interest margin increased 13 basis points from 2.96% for the three months ended September 30, 2016 to 3.09% for the three months ended September 30, 2017.

Table of Contents

Interest Revenue. Interest revenue increased $136,000, or 3.2% to $4.4 million during the three months ended September 30, 2017 compared to $4.3 million for the three months ended September 30, 2016. The increase resulted from increases in interest and fees on loans and interest revenue earned on investment securities, partially offset by a decrease in revenue from federal funds sold and other bank deposits.

Interest and fees on loans increased $108,000, or 2.8%, to $3.9 million for the three months ended September 30, 2017, compared to $3.8 million for the three months ended September 30, 2016. The increase in interest and fees on loans is due to a $27.2 million increase in the average balance of net loans from $327.2 million to $354.4 million quarter-over-quarter. The increase in average loans is attributable to organic growth generated by our commercial lending area and strategic loan purchases over the past three quarters. Partially offsetting the increase in the average balance of loans is a 23 basis points decline in the average yield earned on loans from 4.68% for the quarter ending September 30, 2016 to 4.45% for the quarter ending September 30, 2017. The decline in yield is a result of the extended low interest rate environment and the competitive pressure relating to pricing.

Interest revenue on investment securities increased $54,000 to $473,000 for the three-months ended September 30, 2017 from $419,000 for the three-months ended September 30, 2016. The average balance of investment securities increased by $5.2 million, or 5.6%, to $97.9 million for the three months ended September 30, 2017 from $92.7 million for the same period last year, while the average yield also increased 12 basis points to 1.93% from 1.81%, respectively. The largest increase in investment securities was in mortgage-backed securities, which increased $3.4 million to $73.8 million for the three months ended September 30, 2017 from $70.5 million for the same period last year. The average balance of investment securities also increased quarter-over-quarter by $1.8 million. The increase in average investments is attributable to utilizing excess cash acquired in the Fraternity acquisition to purchase new securities in the second half of fiscal 2017.

Interest Expense. Interest expense increased $77,000, or 10.3%, to $828,000 for the three months ended September 30, 2017 compared to $751,000 for the same period in fiscal 2017, due to the increase in the average cost of both interest-bearing deposits and borrowings. The average cost of deposits increased five basis points from 0.67% for the three months ended September 30, 2017 to 0.72% for the three months ending September 30, 2017. The increase in the average cost of interest-bearing deposits was offset by a decrease in the average balance of interest-bearing deposits over the same periods. The average balance of interest-bearing deposits decreased $30.1 million, or 7.5%, to $371.4 million for the three months ended September 30, 2017 from $401.5 million for the three months ended September 30, 2016. Because of the increase in costs and the decline in average balances of interest-bearing deposits, the overall interest expense associated with deposits for the comparable periods remained relatively unchanged. The increase in the average cost of deposits would have been less; however, in the last quarter of fiscal 2017 and during the most recent quarter, we began to offer a money market account with a 6-month promotional rate to attract core deposits. As a result, the average cost associated with money market accounts has increased from 0.35% to 0.51% quarter-over-quarter.

For the three-month period ended September 30, 2017, average interest-bearing deposit balances increased or remained unchanged for all types of deposits, except certificate of deposits, when compared to the same period last year as a result of the promotional efforts to raise funds for new loan growth. We remain focused on changing the mix of our deposit portfolio by maintaining our maturing certificates of deposits and growing lower cost core deposits, including savings, interest-bearing checking and money market accounts. The average balance of time deposits decreased $39.3 million, or 14.2%, to $238.2 million for the quarter ended September 30, 2017 compared to $277.5 million for the quarter ended September 30, 2016. Over this same period, core interest-bearing deposits increased $9.2 million, or 7.4%, to $133.3 million for the three months ended September 30, 2017 compared to $124.0 million for the three months ended September 30, 2016. The growth in core deposits was primarily a result of the continued efforts by our cash management and financial service teams.

Noninterest-bearing deposits allow us to fund growth in interest-earning assets at minimal cost. Average noninterest-bearing deposits increased $6.8 million, or 29.3%, to $30.1 million for the three months ended September 30, 2017, compared to $23.3 million for the three months ended September 30, 2016. This increase resulted from the efforts of our cash management personnel and commercial loan officers working with commercial clients to move their deposit relationship to Hamilton Bank.

Table of Contents

For the three-month period ended September 30, 2017, average interest-bearing borrowings were $42.3 million compared to an average balance of $27.9 million for the same period a year ago. The increase in borrowings is associated with funds needed to purchase several loan portfolios over the past year. The borrowings primarily consisted of advances from the Federal Home Loan Bank. At September 30, 2017, the Bank had $52.6 million in outstanding advances from the FHLB, including $15.0 million in borrowings assumed through the Fraternity and Fairmount acquisitions. These borrowings carried an average rate of 1.50% for the three months ended September 30, 2017. Borrowing from the FHLB in today’s low interest rate environment can be a more cost effective means to obtain funds if deposits are not growing compared to selling investment securities that are earning a higher yield.

Average Balances, Interest and Yields. The following table presents information regarding average balances of assets and liabilities, the total dollar amounts of interest revenue from average interest-earning assets, the dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average yields and costs. The yields and costs for the periods indicated are derived by dividing interest revenue or interest expense by the average balances of assets or liabilities, respectively, for the periods presented and have been annualized. Average balances have been calculated using average daily balances. No tax-equivalent adjustments were made. Nonaccrual loans have been included in the table as loans carrying a zero yield.

	Three Months Ended September 30,
	(dollars in thousands)
	2017								2016
	Average					Yield/			Average					Yield/
	Balance			Interest		Cost			Balance			Interest		Cost
Interest-earning assets:
Interest bearing deposits with banks	$	15,539		$	27		0.70	%	$	59,391		$	53		0.36	%
Investment securities (1)		24,076			159		2.64	%		22,284			132		2.37	%
Mortgage-backed securities		73,836			314		1.70	%		70,454			287		1.63	%
Loans receivable, net (2)		354,437			3,939		4.45	%		327,227			3,831		4.68	%
Total interest-earning assets		467,888			4,439		3.79	%		479,356			4,303		3.59	%
Noninterest-earning assets		43,819								41,967
Total assets	$	511,707							$	521,323

Interest-bearing liabilities:
Certificates of deposit	$	238,173		$	574		0.96	%	$	277,503		$	602		0.87	%
Money Market		63,342			80		0.51	%		62,117			54		0.35	%
Statement savings		43,655			13		0.12	%		44,619			17		0.15	%
NOW accounts		26,265			2		0.03	%		17,278			1		0.02	%
Total interest-bearing deposits		371,435			669		0.72	%		401,517			674		0.67	%
Borrowings		42,349			159		1.50	%		27,881			77		1.10	%
Total interest-bearing liabilities		413,784			828		0.80	%		429,398			751		0.70	%

Noninterest-bearing liabilities and equity:
Noninterest-bearing deposits		30,096								23,280
Other noninterest-bearing liabilities		6,538								6,690
Total liabilities		450,418								459,368
Total shareholders’ equity		61,289								61,955
Total liabilities and shareholders’ equity	$	511,707							$	521,323

Net interest income				$	3,611							$	3,552
Net interest rate spread (3)							3.00	%							2.89	%
Net interest-earning assets (4)	$	54,104							$	49,958
Net interest margin (5)							3.09	%							2.96	%
Average interest-earning assets to average interest-bearing liabilities		113.08	%							111.63	%

(1) Includes U.S agency and treasury securities, municipal and corporate bonds and to a much lesser extent, Federal Home Loan Bank equity securities.

(2) Loans on non-accrual status are included in average loans carrying a zero yield.

(3) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing libilities.

(4) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(5) Net interest margin represents net interest income divided by average total interest-earning assets.

Table of Contents

Provision for Loan Losses. We establish provisions for loan losses that are charged to operations in order to maintain the allowance for loan losses at a level believed, to the best of management’s knowledge, to cover all known and inherent losses in the portfolio both probable and reasonable to estimate at each reporting date. There was $120,000 charged to the provision for loan losses for the three months ended September 30, 2017 compared to a provision for loan loss of $50,000 for the three months ended September 30, 2016. In the current quarter, the $120,000 provision for loan loss recorded is primarily attributable to the overall growth within the loan portfolio, in particular consumer loans relating to the $18.4 million loan portfolio purchased in August 2017. For the quarter ending September 30, 2016, the $50,000 charged to the provision for loan losses was related to organic loan growth and not a product of charge-offs, as reflected in the table below.

The allowance for loan losses was $2.5 million, or 41.9% of non-performing loans at September 30, 2017 compared to $1.9 million, or 48.6% of non-performing loans at September 30, 2016. The lower percentage overall at September 30, 2017 is due to two commercial real estate relationships with a combined book balance of $4.7 million that are on nonaccrual. If these loans were excluded, the allowance for loan losses as a percentage of non-performing loans at September 30, 2017 would be 206.8%. These loans are reported at their estimated fair value and any respective charge-offs were taken in prior periods.

During the three months ended September 30, 2017, loan charge-offs totaled $21,000 with recoveries of $7,000, compared to $16,000 in charge offs and $11,000 in recoveries during the three months ended September 30, 2016. During fiscal year 2018, we expect that we will continue our emphasis in growing organically commercial real estate and commercial business loans, which have higher interest rates than one-to four-family mortgage loans, but are generally considered to bear higher risk than one-to four-family mortgage loans and could contribute to higher loan loss provisions going forward.

Summary of Allowance for Loan Losses Activity. The following table sets forth an analysis of the allowance for loan losses for the periods indicated.

	Three Months Ended
	September 30,
	2017			2016
	(dollars in thousands)

Allowance for loan losses at beginning of period	$	2,358		$	1,897
Charge-offs:
Real estate loans:
Residential		9			16
Investor		11			-
Commercial		-			-
Commercial construction		-			-
Commercial business		-			-
Home equity		-			-
Consumer		1			-
Total charge-offs		21			16
Recoveries		14			11
Net charge-offs		7			5
Provision for loan losses		120			50
Allowance for loan losses at end of period	$	2,471		$	1,942

Allowance for loan losses to non-performing loans		41.92	%		48.62	%
Allowance for loan losses to total loans outstanding at the end of the period		0.67	%		0.59	%
Net charge-offs to average loans outstanding during the period (annualized)		0.01	%		0.01	%

Table of Contents

Noninterest Revenue. Noninterest revenue remained relatively unchanged, increasing to $294,000 for the three-months ended September 30, 2017, compared to $282,000 for the three-months ended September 30, 2016. The following table outlines the changes in noninterest revenue for the three-month periods.

	Three months ended
	September 30,
	2017		2016		$ Change			% Change
Service charges	$	118,851	$	119,487	$	(636	)		(0.5	)
Gain on sale of investment securities		10,381		-		10,381			N/A
Gain on sale of loans held for sale		-		10,437		(10,437	)		(100.0	)
Earnings on bank-owned life insurance		123,818		126,100		(2,282	)		(1.8	)
Other fees and commissions		41,394		26,474		14,920			56.4

Total noninterest revenue	$	294,444	$	282,498	$	11,946			4.2

Noninterest revenue was impacted during the three months ended September 30, 2017 by increases in gains on investment securities and other fees and commissions, offset by decreases in gain on sale of loans held for sale and earnings on bank-owned life insurance.

Service charges associated with retail and commercial deposit products remained relatively unchanged during the three months ended September 30, 2017 compared to the same period a year ago despite a decline in our core deposits quarter-over-quarter. Management is continually focused on growing core deposits, particularly checking accounts, which typically generate more service fee income. We are currently reviewing and evaluating our retail fee structure to be more in-line with our market area. Customers, however, have become more cost conscious of fees and better manage their deposit relationship with the Bank.

Other fees and commissions include loan fees charged to customers, merchant credit card fees, and other smaller fees. The increase with respect to the three months ended September 30, 2017 compared to the three months ended September 30, 2016, as shown in the table above, is primarily related to loan fees. Loan fees include various charges to customers for loan applications, processing, and/or extensions. Loan fees for the three months ending September 30, 2017 increased $9,000 to $24,000, compared to $15,000 for the same period a year ago.

The decrease in earnings on bank-owned life insurance (BOLI) is associated with lower interest rates offered by the insurance companies on the outstanding balance compared to the comparable period a year ago. The revenue earned from BOLI is exempt for tax purposes.

The other components that make up noninterest revenue for the three months ended September 30, 2017 include an increase in gain on investment securities and a decrease in gain on the sale of loans held for sale. The gain on sale of investment securities was associated with the sale of several securities in August 2017 with a book value of $4.2 million. The securities were sold to provide additional liquidity. The gain on sale of loans held for sale represents revenue earned on loans sold in the secondary market at a premium. Over the past several years, we typically sold our newly originated residential mortgage loans in the secondary market as a means to manage interest rate risk in a rising rate environment. During the second half of fiscal 2017, however, the Company began to hold in portfolio most of our residential loan originations to partially offset the increased run-off associated with this loan type. Consequently, there were no loans sold during the quarter ended September 30, 2017 compared to the same quarter last year in which several loans were sold at a gain of $10,000.

Table of Contents

Noninterest Expense. Noninterest expense decreased $34,000 to $3.2 million for the three months ended September 30, 2017 compared to the three months ended September 30, 2016. The following table outlines the changes in noninterest expense for those periods.

	Three months ended
	September 30,
	2017		2016		$ Change			% Change
Salaries and benefits	$	1,858,828	$	1,702,968	$	155,860			9.2
Occupancy		239,415		258,871		(19,456	)		(7.5	)
Advertising		14,170		43,979		(29,809	)		(67.8	)
Furniture and equipment		85,754		99,437		(13,683	)		(13.8	)
Data processing		181,506		191,088		(9,582	)		(5.0	)
Legal services		119,104		63,185		55,919			88.5
Other professional services		212,519		342,400		(129,881	)		(37.9	)
Merger related expenses		-		9,081		(9,081	)		(100.0	)
Deposit insurance premiums		73,762		110,989		(37,227	)		(33.5	)
Foreclosed real estate expense and losses		113		-		113			N/A
Other operating		431,717		428,658		3,059			0.7

Total noninterest expense	$	3,216,888	$	3,250,656	$	(33,768	)		(1.0	)

Overall operating expenses have remained relatively unchanged quarter-over-quarter while managing a growing loan portfolio and revenue base. This is being reflected in the improvement in our efficiency ratio from 84.8% for the three months ended September 30, 2016 to 82.4% for the three months ended September 30, 2017. We can realize some of the benefit of operating as a larger financial institution and utilize greater economies of scale.

Many of the other noninterest expense items shown in the table above declined during the three months ended September 30, 2017 as compared to the same period a year ago. Certain expenses, including occupancy, furniture and equipment, and data processing declined as a result of management’s continued focus on reducing costs where applicable. Some of these reductions have been obtained through the review or negotiation of vendor contracts, analysis of alternative sources, and more efficient means. We have re-located our Ellicott City branch to a smaller space to reduce costs and continue to look for alternatives to making our branches more efficient. Federal deposit insurance premiums are lower due to a reduction in the rate assessed by the Federal Deposit Insurance Corporation, the government agency that insures deposits, while advertising expense decreased because we hired a full-time marketing director versus outsourcing to a third-party vendor. Other professional services decreased in part due to the end of our contractual obligation under a consulting and non-compete agreement with one of the former Fraternity executives.

The largest increase in noninterest expenses quarter-over-quarter was in salaries and benefits, which increased $156,000. During the first quarter of fiscal 2018, the Company made strategic new hires that are focused on branch efficiency and new products. In addition, annual salary increases were awarded and the cost of health benefits increased. Also included in salaries and benefits for the three months ending September 30, 2017 and 2016, is $80,000 and $79,000 in expense, respectively, relating to equity awards granted to officers under the Company’s Equity Incentive Plan. The equity awards provide for management to have a vested interest in the performance of the company and share in the benefit of an increase in shareholder value. Similarly, other operating expenses for the same periods include $35,000 and $30,000 in expense, respectively, associated with equity awards granted to Directors.

Legal expense for the quarter ending September 30, 2017 increased over the same quarter a year ago. The increase in legal costs is due in part to management’s engagement of counsel to assist with efforts to reduce regulatory costs in the future. In addition, counsel has been sought to assist with compiling and reviewing agreements associated with loan purchases, as well as advice on the relocation of our Ellicott City branch and other branch matters, including the possible sale and relocation of our Pigtown branch within the same area of Baltimore City. Counsel also continues to assist with the collection and foreclosure process associated with problem loans, as well as consult on how to proceed with certain problem borrowers.

Table of Contents

Income Tax Expense. We recorded tax expense of $158,000 for the three months ended September 30, 2017 after pre-tax income of $568,000, compared to a tax expense of $211,000 for the three months ended September 30, 2016 after pre-tax income of $534,000. The effective income tax rate was 27.7% for the three months ending September 30, 2017 compared to an effective income tax rate of 39.4% for the three months ending September 30, 2016. Certain items, such as bank-owned life insurance and certain municipal security interest are tax-exempt, while acquisition related expenses are not tax-deductible.

At June 30, 2017, the Company reported a net deferred tax asset of $7.5 million compared to $8.0 million at March 31, 2017. The change is primarily due to the decrease in net operating loss (NOL) carryforwards attributable to the net income reported for the first half of fiscal 2018. The NOL carryforwards have a defined expiration date of 20 years from the date of creation.

In accordance with Accounting Standards Codification (ASC) 740, Accounting for Income Taxes, the Company continually assesses whether a deferred tax asset is more likely than not to be realized based on an evaluative process that considers all available positive and negative evidence. As part of this evaluative process, management considers the following sources of taxable income: 1) the future reversals of taxable temporary differences; 2) future taxable income exclusive of reversing temporary differences and carryforwards; 3) taxable income in prior carryback years and; 4) tax planning strategies. A deferred tax asset valuation allowance is established to reduce the net carrying amount of deferred tax assets if it is determined to be more likely than not that all or some portion of the deferred tax asset will not be realized. The Company has established a valuation allowance in the amount of $44,000 at September 30, 2017 because the Company believes that a portion of the state operating loss carryforwards and state tax credit carryforwards will not be utilized.

In making a conclusion, management has evaluated all available positive and negative evidence impacting these sources of taxable income. The positive evidence that is most heavily relied upon is future taxable income exclusive of reversing temporary differences and carryforwards. Based upon our analysis, there is more positive evidence than negative regarding the utilization of our deferred tax asset and the realization of our recorded deferred tax asset at September 30, 2017.

Results of Operations for the Six Months Ended September 30, 2017 and 2016 (unaudited)

General. Net income was $803,000, or $0.25 per basic and diluted common share for the six-month period ended September 30, 2017 compared to a net loss of $12,000, or $(0.00) per basic and diluted common share for the same period in fiscal 2017, a period-over-period increase of $815,000. The increase in net results of operations resulted primarily from a $555,000 increase in net interest income and a $590,000 decrease in noninterest expenses, partially offset by a $20,000 increase in the provision for loan losses and a $319,000 increase in income tax expense.

Net Interest Income. Net interest income increased $555,000, or 8.4%, to $7.2 million for the six months ended September 30, 2017 compared to $6.6 million for the six months ended September 30, 2016. The increase in net interest income was due to a $773,000 increase in interest revenue, partially offset by a $218,000 increase in interest expense. The increase in interest revenue was due to an increase in the average balance of interest-earning assets, particularly higher yielding loans, as well as an increase in average yield on interest-earning assets. The average balance in interest-earning assets increased $17.0 million, or 3.8%, over the first half of fiscal year 2018 compared to the same period in fiscal 2017, while the average yield increased 20 basis points to 3.76% from 3.56%, respectively. The average balances increased period-over-period due in part to the acquisition of Fraternity, which occurred in May 2016 of the prior year period. Over this same period, the Bank was also able to increase the average balance of higher interest-earning assets, in particular loans, both organically and through loan purchases. We purchased a $23.4 million residential loan portfolio in March 2017, a $15.4 million commercial business loan portfolio in June 2017, and an $18.4 million consumer loan portfolio in August 2017.

The increase in the average balance of interest-earning assets for the six-month period ended September 30, 2017 compared to the same period a year ago was offset by a $14.6 million increase in the average balance of interest-bearing liabilities over the same period. The increase is also attributable to deposits and borrowings assumed in the Fraternity acquisition, as well as management’s focus on increasing the deposit base and entering into new borrowings to fund loan growth. The average cost of interest-bearing liabilities for the comparative periods increased 8 basis points from 0.70% for the six months ended September 30, 2016 to 0.78% for the six months ended September 30, 2017. Our net interest margin increased 13 basis points from 2.94% to 3.07% over this same period, respectively.

Table of Contents

Interest Revenue. Interest revenue increased $773,000, or 9.6% to $8.8 million during the six months ended September 30, 2017 compared to $8.1 million for the six months ended September 30, 2016. The increase resulted from increases in interest and fees on loans and interest revenue earned on investment securities, partially offset by a decrease in revenue from federal funds sold and other bank deposits.

Interest and fees on loans increased $639,000, or 8.9%, to $7.8 million for the six months ended September 30, 2017, compared to $7.1 million for the six months ended September 30, 2016. The increase in interest and fees on loans is due to a $42.7 million increase in the average balance of net loans from $302.7 million to $345.5 million period-over-period. The increase in average loans is attributable to the loans acquired in the Fraternity acquisition, which was completed in May 2016, as well as organic growth generated by our commercial lending area and strategic loan purchases over the past three quarters. Partially offsetting the revenue derived from an increase in the average balance of loans is a 21-basis point decline in the average yield earned on loans from 4.72% for the six months ended September 30, 2016 to 4.51% for the six months ended September 30, 2017. The decline in yield is a result of the extended low interest rate environment and the competitive pressure relating to pricing.

Interest revenue on investment securities increased $172,000 to $959,000 for the six months ended September 30, 2017 from $787,000 for the six months ended September 30, 2016. The average balance of investment securities increased by $14.8 million, or 17.2%, to $100.8 million for the six months ended September 30, 2017 from $86.0 million for the same period last year, while the average yield also increased 7 basis points to 1.90% from 1.83%, respectively. The largest increase in investment securities was in mortgage-backed securities, which increased $12.3 million to $76.5 million for the six months ended September 30, 2017 from $64.2 million for the same period last year. The average balance of investment securities also increased for the six-month period-over-period by $2.5 million. The increase in average investments is attributable to the Fraternity acquisition, along with utilizing the excess cash acquired in the Fraternity acquisition to purchase new securities in the second half of fiscal 2017.

Interest Expense. Interest expense increased $218,000, or 15.5%, to $1.6 million for the six months ended September 30, 2017 compared to $1.4 million for the same period in fiscal 2017. The primary reason for this increase is due to the increase in the average balance and cost of borrowings, and to a lesser extent the increase in the average balance and cost of interest-bearing deposits. For the six-month period ended September 30, 2017, average interest-bearing borrowings were $39.2 million compared to an average balance of $25.2 million for the same period a year ago. The borrowings primarily consisted of advances from the Federal Home Loan Bank. At September 30, 2017, the Bank had $52.6 million in outstanding advances from the FHLB, including $19.0 million in new advances that were used to fund the consumer loan portfolio purchased in August 2017 and $16.0 million in borrowings assumed through the Fraternity and Fairmount acquisitions. These borrowings carried an average rate of 1.49% for the six months ended September 30, 2017 compared to 0.95% for the period ended September 30, 2016. Borrowing from the FHLB in today’s low interest rate environment can be a more cost effective means to obtain funds if deposits are not growing compared to selling investment securities that were earning a higher yield.

The average balance of interest-bearing deposits increased $557,000 to $376.5 million for the six months ended September 30, 2017 from $375.9 million for the six months ended September 30, 2016. The average cost of deposits increased from 0.68% to 0.71% for those same periods. We have begun to increase the rates on a portion of our deposit products and run various deposit promotions as the demand for deposits is becoming more competitive in the marketplace During the most recent quarter and last quarter of fiscal 2017, we began to run a money market promotion with a 6-month promotional rate as a means to attract core deposits. As a result, the average cost associated with money market accounts increased from 0.30% to 0.53% for the six-month periods ended September 30, 2016 and 2017, respectively.

For the six-month period ended September 30, 2017, the average interest-bearing deposit balances increased for all types of deposits, except certificates of deposits, when compared to the same period last year. These increases are a result of the Fraternity acquisition, as well as promotional efforts to raise funds for new loan growth. We remain focused on changing the mix of our deposit portfolio by maintaining our maturing certificates of deposits and growing lower cost core deposits, including savings, interest-bearing checking and money market accounts. The average balance of core interest-bearing deposits increased $17.7 million, or 15.1%, to $134.6 million for the six months ended September 30, 2017 compared to $117.0 million for the six months ended September 30, 2016. The average balance of time deposits, however, decreased $17.1 million, or 6.6%, to $241.8 million for the six months ended September 30, 2017 compared to $258.9 million for the six months ended September 30, 2016. The decrease in time deposits is related to the competitive interest rate market, as well as the decrease in our customer base that is attributable to an aging demographic.

Table of Contents

Noninterest-bearing deposits allow us to fund growth in interest-earning assets at minimal cost. Average noninterest-bearing deposits increased $6.9 million, or 30.5%, to $29.5 million for the six months ended September 30, 2017, compared to $22.6 million for the six months ended September 30, 2016. This increase resulted from the efforts of our cash management personnel, commercial loan officers working with commercial clients to move their deposit relationship to Hamilton Bank and the acquisition of Fraternity.

	Six Months Ended September 30,
	(dollars in thousands)
	2017								2016
	Average					Yield/			Average					Yield/
	Balance			Interest		Cost			Balance			Interest		Cost
Interest-earning assets:
Cash and cash equivalents	$	23,029		$	81		0.70	%	$	63,530		$	119		0.37	%
Investment securities (1)		24,298			306		2.52	%		21,839			268		2.45	%
Mortgage-backed securities		76,496			653		1.71	%		64,166			519		1.62	%
Loans receivable, net (2)		345,455			7,787		4.51	%		302,715			7,148		4.72	%
Total interest-earning assets		469,278			8,827		3.76	%		452,250			8,054		3.56	%
Noninterest-earning assets		43,701								38,645
Total assets	$	512,979							$	490,895

Interest-bearing liabilities:
Certificates of deposit	$	241,804		$	1,129		0.93	%	$	258,920		$	1,166		0.90	%
Money Market		64,082			169		0.53	%		58,237			86		0.30	%
Statement savings		44,117			27		0.12	%		42,031			32		0.15	%
NOW accounts		26,450			5		0.04	%		16,708			2		0.02	%
Total interest-bearing deposits		376,453			1,330		0.71	%		375,896			1,286		0.68	%
Borrowings		39,211			293		1.49	%		25,180			119		0.95	%
Total interest-bearing liabilities		415,664			1,623		0.78	%		401,076			1,405		0.70	%

Noninterest-bearing liabilities and equity:
Noninterest-bearing deposits		29,524								22,615
Other noninterest-bearing liabilities		6,891								6,183
Total liabilities		452,079								429,874
Total shareholders’ equity		60,900								61,021
Total liabilities and shareholders’ equity	$	512,979							$	490,895

Net interest income				$	7,204							$	6,649
Net interest rate spread (3)							2.98	%							2.86	%
Net interest-earning assets (4)	$	53,614							$	51,174
Net interest margin (5)							3.07	%							2.94	%
Average interest-earning assets to average interest-bearing liabilities		112.90	%							112.76	%

(1) Includes U.S agency and treasury securities, municipal and corporate bonds and to a much lesser extent, Federal Home Loan Bank equity securities.

(2) Loans on non-accrual status are included in average loans carrying a zero yield.

(3) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing libilities.

(4) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(5) Net interest margin represents net interest income divided by average total interest-earning assets.

Table of Contents

Provision for Loan Losses. We establish provisions for loan losses that are charged to operations in order to maintain the allowance for loan losses at a level believed, to the best of management’s knowledge, to cover all known and inherent losses in the portfolio both probable and reasonable to estimate at each reporting date. There was $280,000 charged to the provision for loan losses for the six months ended September 30, 2017 compared to a provision for loan loss of $260,000 for the six months ended September 30, 2016. The $280,000 provision for loan loss recorded in the first half of fiscal 2018 is attributable to the overall growth within the loan portfolio. This growth is in part due to the commercial business and consumer loan portfolios purchased in June and August 2017, respectively. For the six-month period ending September 30, 2016, $170,000 of the $260,000 charged to the provision for loan loss was related to two performing TDRs that were charged a risk adjusted rate of interest when their modified rate period expired. The remaining amount was related to organic loan growth and not a product of charge-offs, as reflected in the table below.

During the six months ended September 30, 2017, loan charge-offs totaled $25,000 with recoveries of $21,000, compared to $47,000 in charge-offs and $27,000 in recoveries during the six months ended September 30, 2016. During fiscal year 2018, we expect that we will continue our emphasis in organically growing commercial real estate and commercial business loans, which have higher interest rates than one-to four-family mortgage loans, but are generally considered to bear higher risk than one-to four-family mortgage loans and could contribute to higher loan loss provisions going forward.

Summary of Allowance for Loan Losses Activity. The following table sets forth an analysis of the allowance for loan losses for the periods indicated.

	Six Months Ended
	September 30,
	2017			2016
	(dollars in thousands)

Allowance for loan losses at beginning of period	$	2,195		$	1,702
Charge-offs:
Real estate loans:
Residential		9			44
Investor		15			-
Commercial		-			-
Construction		-			-
Commercial business		-			2
Home equity		-			-
Consumer		1			1
Total charge-offs		25			47
Recoveries		21			27
Net charge-offs		4			20
Provision for loan losses		280			260
Allowance for loan losses at end of period	$	2,471		$	1,942

Allowance for loan losses to non-performing loans		41.92	%		48.62	%
Allowance for loan losses to total loans outstanding at the end of the period		0.67	%		0.59	%
Net charge-offs to average loans outstanding during the period (annualized)		0.00	%		0.01	%

Table of Contents

Noninterest Revenue. Noninterest revenue remained relatively unchanged, increasing to $561,000 for the six months ended September 30, 2017, compared to $552,000 for the six months ended September 30, 2016. The following table outlines the changes in noninterest revenue for the six-month periods.

	Six months ended
	September 30,
	2017		2016		$ Change			% Change
Service charges	$	238,050	$	214,608	$	23,442			10.9
Gain on sale of investment securities		10,381		-		10,381			N/A
Gain on sale of loans held for sale		-		21,609		(21,609	)		(100.0	)
Earnings on bank-owned life insurance		246,393		238,626		7,767			3.3
Other fees and commissions		66,112		77,153		(11,041	)		(14.3	)

Total noninterest revenue	$	560,936	$	551,996	$	8,940			1.6

Noninterest revenue was impacted during the six months ended September 30, 2017 by increases in service charges and earnings on bank-owned life insurance, along with decreases in gain on sale of loans held for sale and other fees and commissions.

Service charges associated with retail and commercial deposit products increased during the six months ended September 30, 2017 compared to the same period a year ago in part due to the Fraternity acquisition and management’s continued focus on growing core deposits, particularly checking accounts, which typically generate more service fee income. We continuously review our fee structure on transactional accounts so that we may be more aligned with our market. Customers, however, have become more cost conscious of fees and better manage their deposit relationship with the Bank.

The increase in earnings on bank-owned life insurance (BOLI) is associated with the $5.1 million in BOLI assumed in the Fraternity acquisition in May 2016. The revenue earned from an increase in the average balance, is partially offset by a decrease in the rate earned on the outstanding BOLI policies, else revenue would have been higher. The revenue earned from BOLI is exempt for tax purposes.

Offsetting the increases in noninterest revenue for the six months ended September 30, 2017 was a decrease in gain on the sale of loans held for sale. Gain on sale of loans held for sale represents revenue earned on loans sold in the secondary market at a premium. Over the past several years, we typically sold our newly originated residential mortgage loans in the secondary market to better manage interest rate risk in a rising rate environment. During the second half of fiscal 2017, however, the Company began to hold in portfolio our residential loan originations to partially offset the increased run-off associated with this loan type. Consequently, there were no loans sold during the first six months of fiscal 2018 compared to the same period last last year in which several loans were sold at a gain of $22,000.

Other fees and commissions include loan fees charged to customers, merchant credit card fees, and other smaller fees. The decrease with respect to the six months ended September 30, 2017 compared to six months ended September 30, 2016, as shown in the table above, is primarily related to loan fees. Loan fees include various charges to customers for loan applications, processing, and/or extensions. Loan fees for the six months ending September 30, 2017 declined $21,000 to $38,000, compared to $59,000 for the same period a year ago.

Gains on investment securities are also reported as noninterest revenue. During August 2017 we sold several securities with a book value of $4.2 million and recognized a gain of $10,000 for the six months ended September 30, 2017. For the comparable six-month period ended September 30, 2016, no securities were sold and no gains or losses were recognized.

Table of Contents

Noninterest Expense. Noninterest expense decreased $590,000, or 8.5%, to $6.4 million for the six months ended September 30, 2017 compared to $7.0 million for the six months ended September 30, 2016. The following table outlines the changes in noninterest expense for those periods.

	Six months ended
	September 30,
	2017		2016		$ Change			% Change
Salaries and benefits	$	3,711,999	$	3,434,908	$	277,091			8.1
Occupancy		500,253		474,771		25,482			5.4
Advertising		41,198		75,330		(34,132	)		(45.3	)
Furniture and equipment		169,738		197,760		(28,022	)		(14.2	)
Data processing		346,356		376,811		(30,455	)		(8.1	)
Legal services		220,994		113,448		107,546			94.8
Other professional services		392,820		545,514		(152,694	)		(28.0	)
Merger related expenses		-		197,233		(197,233	)		(100.0	)
Branch consolidation expense		-		437,424		(437,424	)		(100.0	)
Deposit insurance premiums		130,890		188,188		(57,298	)		(30.4	)
Foreclosed real estate expense and losses		1,299		8,108		(6,809	)		(84.0	)
Other operating		854,366		910,260		(55,894	)		(6.1	)

Total noninterest expense	$	6,369,913	$	6,959,755	$	(589,842	)		(8.5	)

The decline in noninterest expense is primarily the result of non-recurring costs incurred in the prior year period ended September 30, 2016, including $197,000 in merger related expenses associated with the completion of our most recent acquisition of Fraternity and $437,000 in costs relating to the closing of one of our branch locations due to branch overlap from that same acquisition. Merger related expenses include fees paid to attorneys, investment bankers and accountants, data conversion, as well as other related costs. Excluding the acquisition and branch consolidation expense, overall operating expenses for the comparative periods has remained relatively unchanged in lieu of a growing loan portfolio and revenue base. The elimination of acquisition related costs and the economies of scale achieved through those same acquisitions is reflected in the improvement of our efficiency ratio from 96.6% for the six months ended September 30, 2016 to 82.0% for the six months ended September 30, 2017. We are realizing the benefit of operating as a larger financial institution and the ability to offset expenses against greater revenue.

Many of the other noninterest expense items shown in the table above declined during the six months ending September 30, 2017 as compared to the same period a year ago. Certain expenses, including furniture and equipment, data processing, and other operating expenses, declined as a result of management’s continued focus on reducing costs where applicable. Some of these reductions have been obtained through the review or negotiation of vendor contracts, analysis of alternative sources, and more efficient means. Advertising expense decreased because we hired a full-time marketing director versus outsourcing to a third-party vendor. Federal deposit insurance premiums were lower due to a reduction in the rate assessed by the Federal Deposit Insurance Corporation, the government agency that insures deposits, while other professional services decreased in part due to the end of our contractual obligation under a consulting and non-compete agreement with one of the former Fraternity executives.

The largest increase in noninterest expenses for the six-month period-over-period was in salaries and benefits, which increased $277,000. During the six months ended September 30, 2017, the Company made strategic new hires that are focused on branch efficiency and new products. In addition, annual increases are awarded at this time of year and annual bonus accruals are adjusted based upon certain matrices. In the prior year period, the bonus accrual was stopped based upon the net loss reported at that time. Also included in salaries and benefits for the six months ended September 30, 2017 and 2016, is $161,000 and $158,000 in expense, respectively, relating to equity awards granted to officers under the Company’s Equity Incentive Plan. The equity awards provide for management to have a vested interest in the performance of the company and share in the benefit of an increase in shareholder value. Similarly, other operating expenses for the same periods include $70,000 and $59,000 in expense, respectively, associated with equity awards granted to directors.

Table of Contents

Legal expense for the six months ended September 30, 2017 increased over the same period a year ago due in part to management’s engagement of counsel to assist with efforts to reduce regulatory costs in the future. In addition, counsel has been sought to assist with compiling and reviewing agreements associated with loan purchases, as well as advice on the relocation of our Ellicott City branch and other branch matters, including the possible sale and relocation of our Pigtown branch within the same area of Baltimore City. Counsel also continues to assist with the collection and foreclosure process associated with problem loans, as well as consult on how to proceed with certain borrowers.

The increase in occupancy expense is primarily related to the relocation of our Ellicott City branch within the same geographic area of Howard County. Due the timing and ability to move into the new location, the Bank had to pay rent expense on both the current and new property for a one-month period. In addition, there were costs incurred in the period associated with the relocation that were not capitalized. The new branch location in Ellicott City opened in July 2017.

Income Tax Expense. We recorded tax expense of $312,000 for the six months ended September 30, 2017 after pre-tax income of $1.1 million, compared to a tax benefit of $7,000 for the six months ended September 30, 2016 after a pre-tax net loss of $19,000. The effective income tax rate was 28.0% for the six months ending September 30, 2017 compared to a negative effective income tax rate of 38.1% for the six months ending September 30, 2016. Certain items, such as bank-owned life insurance and certain municipal security interest are tax-exempt, while acquisition related expenses are not tax-deductible.

At September 30, 2017, the Company reported a net deferred tax asset of $7.5 million compared to $8.0 million at March 31, 2017. The change is primarily due to the decrease in net operating loss (NOL) carryforwards attributable to the net income reported for the first half of fiscal 2018. The NOL carryforwards have a defined expiration date of 20 years from the date of creation.

Liquidity and Capital Resources

Liquidity describes our ability to meet current and future financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, scheduled amortization and prepayments of loan principal and mortgage-backed securities, maturities and calls of investment securities and funds provided by our operations. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions, and competition. We regularly adjust our investments in liquid assets available to meet short-term liquidity needs based upon our assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning deposits and securities, and (iv) the objectives of our asset/liability management policy.

Table of Contents

We also have the ability to borrow from the FHLB to meet our funding and liquidity needs. At September 30, 2017, we had $52.6 million in borrowings from the FHLB, of which $16.0 million were assumed through acquisitions, and the capacity to borrow approximately $75.3 million more, subject to our pledging sufficient assets.

Hamilton Bank may also borrow up to $5.0 million from a correspondent bank under a secured federal funds line of credit, and $1.0 million under an unsecured line of credit. We would be required to pledge investment securities to draw upon the secured line of credit.

We normally carry balances with correspondent banks that exceed the federally insured limit. We currently conduct a quarterly review of each correspondent bank’s financial information, including the banks’ capital ratios, balance sheet, income statement, allowance for loans losses, and other performance ratios, to determine if the bank is financially stable.

Our most liquid assets are cash and cash equivalents and interest-bearing deposits. The level of these assets depends on our operating, financing, lending, and investing activities during any given period. At September 30, 2017, cash and cash equivalents totaled $10.7 million and securities classified as available-for-sale amounted to $91.0 million.

Total deposits decreased $18.7 million over the six months ended September 30, 2017, while decreasing $28.2 million since September 30, 2016, including $16.0 million in deposits in the last half of fiscal 2017 associated with one deposit customer. The $16.0 million in deposits consisted of money market accounts and was expected to be short-term. Deposit flows are affected by the level of interest rates, the interest rates and products offered by competitors and other factors. In the first quarter of fiscal 2017, we made a conscious effort to grow our lower costing core deposits (considered to be all deposits other than certificates of deposit) and retain maturing certificates of deposits through various promotions to assist in funding organic loan growth and potential loan purchases. Certificates of deposit allow us to lock in those funds for an extended period based upon current interest rates. At September 30, 2017, certificates of deposit scheduled to mature within one year totaled $124.4 million, or 52.7% of certificates of deposit. The percentage of certificates of deposit that mature within one year reflects customers’ hesitancy to invest their funds for longer periods due to the current low interest rate environment, expectation of rising rates, and local competitive pressures. Whether we retain these deposits will be determined in part by the interest rates we are willing to pay on such deposits. If these maturing deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on certificates of deposit due on or before September 30, 2018.

In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles, are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments, unused lines of credit and letters of credit. At September 30, 2017, we had $62.4 million in commitments to extend credit outstanding.

We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. Based on our deposit retention experience and current pricing strategy, we anticipate that a significant portion of maturing time deposits will be retained.

At September 30, 2017, we exceeded all the applicable regulatory capital requirements for the Bank, including the new requirement under Basel III to obtain a minimum common equity core (Tier 1) capital to risk-weighted assets ratio of 4.5%. To be classified as a well-capitalized bank, we must have a common equity core (Tier 1) capital to risk-weighted assets ratio of at least 6.5%. For the year ended September 30, 2017, our common equity to Tier 1 capital was $41.7 million, or 11.32%, of total risk-weighted assets compared to $40.1 million, or 12.13% of total risk-weighted assets for the year ended March 31, 2017.

Table of Contents

Our core (Tier 1) capital was $41.4 million and $40.1 million, or 8.38% and 8.28% of adjusted total assets, at September 30, 2017 and March 31, 2017, respectively. In order to be classified as “well-capitalized” under federal banking regulations, we were required to have core capital of at least $24.7 million, or 5.0% of adjusted assets, as of September 30, 2017. To be classified as a well-capitalized bank, we must also have a ratio of total risk-based capital to risk-weighted assets of at least 10.0%, and a Tier 1 risk-based capital to risk-weighted assets of at least 8%. At September 30, 2017 and March 31, 2017, we had total risk-based capital ratios of 12.01% and 12.81%, respectively, and Tier 1 risk-based capital ratios of 11.32% and 12.13%, respectively. Our regulatory risk weighted capital ratios decreased during the first half of fiscal 2018 as a result of our risk-weighted assets increasing due to the Fraternity acquisition and to a lesser extent, increases within the loan portfolio due to organic growth and loan purchases.

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

For a discussion of our market risk, please refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended March 31, 2017 filed on June 29, 2017. The Company’s market risk has not changed materially from that disclosed in the annual report.

Item 4.

Controls and Procedures

As of the end of the period covered by this report, management of the Company carried out an evaluation, under the supervision and with the participation of the Company’s principal executive officer and principal financial officer, of the effectiveness of the Company’s disclosure controls and procedures as that term is defined in Rule 13a-15(e). Based on this evaluation, the Company’s principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective in ensuring that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms and is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

It should be noted that the design of the Company’s disclosure controls and procedures is based in part upon certain reasonable assumptions about the likelihood of future events, and there can be no reasonable assurance that any design of disclosure controls and procedures will succeed in achieving its stated goals under all potential future conditions, regardless of how remote, but the Company’s principal executive and financial officers have concluded that the Company’s disclosure controls and procedures are, in fact, effective at a reasonable assurance level.

During the period covered by this report, there have been no changes in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Securities and Exchange Commission Rule 13a-15 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

Table of Contents

Part II – Other Information

Item 1.

Legal Proceedings

The Bank and Company are subject to various legal actions arising in the normal course of business. In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Bank’s or the Company’s financial condition or results of operations.

Item 1A.

Risk Factors

For information regarding the Company’s risk factors, see “Risk Factors” in the Company’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission on June 29, 2017. As of September 30, 2017, the risk factors of the Company have not changed materially from those disclosed in the annual report.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

None.

Item 5.

Other Information

None.

Item 6.

Exhibits

31.1

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

101

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Financial Condition as of September 30, 2017 (unaudited) and March 31, 2017; (ii) the Consolidated Statements of Operations for the three and six months ended September 30, 2017 and 2016 (unaudited); (iii) the Consolidated Statements of Comprehensive Income for the three and six months ended September 30, 2017 and 2016 (unaudited); (iv) the Consolidated Statements of Equity for the six months ended September 30, 2017 and 2016 (unaudited); (v) the Consolidated Statement of Cash Flows for the six months ended September 30, 2017 and 2016 (unaudited); and (vi) Notes to Consolidated Financial Statements (unaudited).

This information is furnished and not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and shall not be deemed incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934 unless specifically incorporated therein.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

		HAMILTON BANCORP, INC.


Date: November 14, 2017		/s/ Robert A. DeAlmeida
		Robert A. DeAlmeida
		President and Chief Executive Officer


Date: November 14, 2017		/s/ John P. Marzullo
		John P. Marzullo
		Senior Vice President, Chief Financial Officer and Treasurer