ASHEVILLE, N.C., Jan. 31, 2013 /PRNewswire/ -- ASB Bancorp, Inc. (the "Company") (NASDAQ GM: ASBB), the holding company for Asheville Savings Bank, S.S.B. (the "Bank"), announced today its unaudited preliminary operating results for the three months and year ended December 31, 2012. The Company reported net income of $235,000, or $0.05 per share, for the quarter ended December 31, 2012 compared to a net loss of $711,000, or $0.14 per share, for the same quarter of 2011. Net income totaled $862,000, or $0.17 per share, for the year ended December 31, 2012 compared to net income of $1.2 million, or $0.23 per share, for the year ended December 31, 2011.

(Logo: http://photos.prnewswire.com/prnh/20111031/CL96775LOGO )

"During the fourth quarter we continued our progress toward the goal of improving balance sheet quality," said Suzanne S. DeFerie, President and Chief Executive Officer. "The reductions of nonperforming loans to a level of 0.30% of total loans and delinquent loans to a level of 0.82% of total loans represent our lowest levels since the recession began and the 2.74% ratio of total nonperforming assets to total assets also reflects substantial improvement in our asset quality. In addition, the early repayment of $10.0 million in FHLB advances and the continued aggressive management of the overall cost of funds should contribute to an improvement in our net interest margin in future periods."

Fourth Quarter Highlights




    --  Net income for the fourth quarter of 2012 was $235,000, or $0.05 per
        basic and diluted share.


    --  Nonperforming loans decreased $11.5 million, to $1.2 million at December
        31, 2012 from $12.7 million at September 30, 2012 as foreclosure was
        completed on the collateral securing our largest nonperforming loan.  As
        a result, nonperforming loans were 0.30% of total loans at December 31,
        2012.


    --  Delinquent loans totaled $3.2 million, or 0.82% of total loans, at
        December 31, 2012, representing a significant decrease from $15.7
        million, or 3.63% of total loans, at December 31, 2011.


    --  While the allowance for loan losses declined to 2.20% of total loans at
        December 31, 2012 from 2.45% of total loans at December 31, 2011, the
        allowance for loan losses was 739.6% of nonperforming loans at December
        31, 2012 compared to 51.5% of nonperforming loans at December 31, 2011.


    --  Nonperforming assets decreased $3.7 million to $20.6 million, or 2.74%
        of total assets, at December 31, 2012 from $24.3 million, or 3.15% of
        total assets, at September 30, 2012 and decreased $8.1 million from
        $28.7 million, or 3.63% of total assets, at December 31, 2011. 
        Nonperforming assets have improved in each quarter of 2012.


    --  Core deposits, or deposits excluding time deposits, increased $9.9
        million to $389.1 million at December 31, 2012 from $379.2 million at
        September 30, 2012 and have increased in each of the previous four
        quarters.  Since December 31, 2011, noninterest-bearing deposits have
        increased $11.2 million, or 20.7%.


    --  Book value per share decreased $1.02 to $19.97 during the fourth quarter
        of 2012, primarily due to the $3.6 million purchase of 223,382 shares to
        fulfill restricted stock awards under the 2012 Equity Incentive Plan,
        which was intended to reduce the dilutive effects of the restricted
        stock awards anticipated to be granted in the first quarter of 2013. In
        addition, accumulated other comprehensive loss related to defined
        benefit pension plan obligations increased by $917,000 and unrealized
        security gains decreased by $1.6 million, both of which reduced book
        value during the fourth quarter of 2012.
    --  During the fourth quarter of 2012, a FHLB advance for $10.0 million at a
        rate of 4.45% that matures in June of 2017 was prepaid incurring a
        prepayment penalty of $1.7 million. The interest expense savings will be
        approximately $445,000 per annum over the remaining term.

Balance Sheet Review

Assets. Total assets decreased $41.5 million, or 5.2%, to $749.4 million at December 31, 2012 from $790.9 million at December 31, 2011. Investment securities decreased $5.7 million, or 2.3%, to $243.4 million at December 31, 2012 from $249.1 million at December 31, 2011, primarily due to securities sold in late December, the proceeds from which were not reinvested until January, partially offset by the reinvestment into investment securities of proceeds from loan repayments and prepayments. Loans receivable, net of deferred fees, decreased $45.2 million, or 10.4%, to $387.7 million at December 31, 2012 from $432.9 million at December 31, 2011 as loan repayments, prepayments, and foreclosures continued to outpace new loan originations. In December of 2012, the Bank completed the foreclosure on the collateral of its largest nonperforming loan in the amount of $9.8 million, net of write-downs, which was moved into foreclosed properties.

Liabilities. Total liabilities decreased $37.5 million to $637.8 million at December 31, 2012 compared to $675.3 million at December 31, 2011. Total deposits decreased $29.9 million, or 4.9%, to $578.3 million at December 31, 2012 from $608.2 million at December 31, 2011. During 2012, core deposits, which exclude certificates of deposit, increased $39.4 million, or 11.3%, to $389.1 million at December 31, 2012 from $349.7 million at December 31, 2011 as a result of the Company's continued focus on increasing these types of deposits. Certificates of deposit decreased $69.3 million, or 26.8%, to $189.2 million at December 31, 2012 compared to $258.5 million at December 31, 2011. FHLB advances decreased $10.0 million to $50.0 million at December 31, 2012, compared to December 31, 2011, due to the prepayment of an advance with a maturity date in June of 2017.

Asset Quality

Provision for Loan Losses. The provision for loan losses was a negative amount or a credit of $(733,000) for the fourth quarter of 2012 compared to a provision expense of $2.0 million for the fourth quarter of 2011. The significant decrease in the provision primarily resulted from a reduction in the Bank's general loan loss reserves related to its historical loss rates from certain high risk commercial construction and land development loans and from commercial real estate loan participations purchased, both of which carry no current unimpaired balances. In addition, the fourth quarter of 2012 had fewer charge-offs in the loan portfolio, a decline in impaired loans, and lower loan balances as compared to the fourth quarter of 2011.

The allowance for loan losses totaled $8.5 million, or 2.20% of total loans, at December 31, 2012 compared to $10.6 million, or 2.45% of total loans at December 31, 2011. The decrease in 2012 was primarily attributable to the previously discussed reduction in the Bank's general loan loss reserves as well as significant reductions in the Bank's nonperforming and delinquent loans.

The provision for loan losses was $1.7 million for the year ended December 31, 2012 compared to $3.8 million for the year ended December 31, 2011. The decrease in the provision was a result of a decrease in net loan charge-offs in 2012, as well as the previously discussed reduction in the Bank's general loan loss reserves. Net loan charge-offs were $3.8 million for the year ended December 31, 2012 compared to $5.8 million for the year ended December 31, 2011.

Nonperforming Assets. Nonperforming assets totaled $20.6 million, or 2.74% of total assets, at December 31, 2012, compared to $28.7 million, or 3.63% of total assets, at December 31, 2011. Nonperforming assets included $1.2 million in nonperforming loans and $19.4 million in foreclosed real estate at December 31, 2012, compared to $20.6 million and $8.1 million, respectively, at December 31, 2011. As of December 31, 2012, nonperforming loans included ten residential mortgages that totaled $808,000, and three home equity loans that totaled $155,000. Foreclosed real estate at December 31, 2012 included eighteen properties with a total carrying value of $19.4 million.

During the fourth quarter of 2012, the Bank completed foreclosure on the collateral securing its largest nonperforming loan relationship that had an original purpose of constructing a mixed-use retail, commercial office, and residential condominium project located in western North Carolina. As a result of this foreclosure, the Bank acquired forty-four of the forty-eight condominium units in the building including all eight of the retail units (three of which are leased), eight of the eleven commercial office condominiums (three were sold by the developer prior to the foreclosure) and twenty-eight of the twenty-nine residential units (one was sold by the developer prior to the foreclosure). Following an additional write-down of approximately $630,000 on the loans secured by this collateral in the fourth quarter of 2012, the Bank recorded this foreclosed property in the amount of $9.8 million.

Income Statement Analysis

Net Interest Income. Net interest income decreased $107,000, or 2.2%, to $4.7 million for the fourth quarter of 2012 compared to $4.8 million for the fourth quarter of 2011. The net interest margin increased 7 basis points to 2.59% for the quarter ended December 31, 2012 compared to 2.52% for the quarter ended December 2011. Interest and dividend income decreased $817,000, or 12.0%, for the fourth quarter of 2012 compared to the fourth quarter of 2011, primarily resulting from a 28 basis point decrease in the average yield on interest-earning assets and a decrease in average interest-earning assets of $27.1 million. Interest expense decreased $710,000, or 35.3%, for the fourth quarter of 2012 compared to the fourth quarter of 2011, primarily resulting from a 39 basis point decline in the average rate paid on interest-bearing liabilities coupled with a $42.2 million decrease in average interest-bearing liabilities.

For the year ended December 31, 2012, net interest income decreased $1.7 million, or 8.5%, to $18.5 million compared to $20.2 million for the year ended December 31, 2011. The net interest margin decreased 30 basis points to 2.50% in 2012 from 2.80% in 2011. Interest and dividend income decreased $3.9 million, or 13.4%, to $25.0 million in 2012 from $28.9 million in 2011, primarily resulting from a 64 basis point decrease in the average yield on interest-earning assets. Interest expense decreased $2.1 million, or 24.9%, to $6.5 million in 2012 from $8.6 million in 2011, principally attributable to a 29 basis point reduction in the average rate paid on interest-bearing liabilities and, to a lesser extent, a $31.7 million decrease in average interest-bearing liabilities.

Noninterest income. Noninterest income increased $1.2 million, or 61.2%, to $3.1 million for the three months ended December 31, 2012 compared to $1.9 million for the three months ended December 31, 2011, primarily due to increases of $716,000 for gains from sales of securities and $198,000 for gains from sales of residential mortgage loans. For the year ended December 31, 2012, noninterest income increased $2.0 million, or 27.4%, to $9.4 million from $7.4 million for the year ended December 31, 2011, primarily due to increases of $1.8 million for gains from sales of securities and $600,000 for gains from sales of residential mortgage loans, that were partially offset by a decrease in other deposit service fees.

Noninterest Expense. Noninterest expense increased $2.3 million, or 38.7%, to $8.2 million for the three months ended December 31, 2012 from $5.9 million for the three months ended December 31, 2011. The increase was primarily attributable to a $1.7 million penalty to prepay a FHLB advance during the fourth quarter of 2012. For the year ended December 31, 2012, noninterest expense increased $3.0 million, or 13.7%, to $25.1 million from $22.1 million for the year ended December 31, 2011, primarily due to the FHLB prepayment penalty and increases in compensation and benefits.

In January of 2013, the Bank approved the curtailment of benefits under its qualified and nonqualified defined benefit pension plans. While the action had no effect on the 2012 financial position and results of operations, the Bank's annual expenses related to its pension plans are expected to decline by approximately $536,000 before income taxes in 2013 due to a one-time curtailment adjustment, and by a minimum of $100,000 before income taxes in subsequent periods based on current actuarial estimates.

The Bank is a North Carolina chartered stock savings bank with a community focus offering traditional financial services through 13 full-service banking centers located in Buncombe, Madison, McDowell, Henderson, and Transylvania counties in Western North Carolina.

This news release, as well as other written communications made from time to time by the Company and its subsidiaries and oral communications made from time to time by authorized officers of the Company, may contain statements relating to the future results of the Company (including certain projections and business trends) that are considered "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995 (the PSLRA). Such forward-looking statements may be identified by the use of such words as "believe," "expect," "anticipate," "should," "planned," "estimated," "intend" and "potential." For these statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the PSLRA.

The Company cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: prevailing economic and geopolitical conditions; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting the Company's operations, pricing, products and services and other factors that may be described in the Company's Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission. The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, the Company assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.


    Contact:                 Suzanne S. DeFerie
                             Chief Executive Officer
                             (828) 254-7411

    Selected Financial Condition Data
    (unaudited)
                                                                                                                                     December 31,
                                                                                                                                     ------------
    (dollars in thousands)                                                                                                                        2012                                    2011                 % change
                                                                                                                                                  ----                                    ----                 --------

    Total assets                                                                                                                              $749,354                                $790,868                       -5.2%
    Cash and cash equivalents                                                                                                                   47,390                                  72,327                      -34.5%
    Investment securities                                                                                                                      243,385                                 249,081                       -2.3%
    Loans receivable, net of deferred fees                                                                                                     387,721                                 432,883                      -10.4%
    Allowance for loan losses                                                                                                                   (8,513)                                (10,627)                      19.9%
    Deposits                                                                                                                                   578,299                                 608,236                       -4.9%
    Core deposits                                                                                                                              389,095                                 349,695                       11.3%
    FHLB advances                                                                                                                               50,000                                  60,000                      -16.7%
    Accounts payable and other liabilities                                                                                                       9,115                                   6,303                       44.6%
    Total equity                                                                                                                               111,529                                 115,571                       -3.5%



    Selected Operating Data
    (unaudited)
                                                                                                                           Three Months Ended                                                                     Year Ended
    (dollars in thousands,                                                                                                    December 31,                                                                       December 31,
                                                                                                                             ------------                                                                       ------------
    except per share data)                                                                                2012                                    2011                 % change                                      2012                       2011                 % change
                                                                                                          ----                                    ----                 --------                                      ----                       ----                 --------

    Interest and
      dividend income                                                                                   $5,967                                  $6,784                                   -12.0%                   $24,992                    $28,851                          -13.4%
    Interest expense                                                                                     1,303                                   2,013                                   -35.3%                     6,492                      8,642                          -24.9%
    Net interest income                                                                                  4,664                                   4,771                                    -2.2%                    18,500                     20,209                           -8.5%
    Provision for (recovery
       of) loan losses                                                                                    (733)                                  1,974                                  -137.1%                     1,700                      3,785                          -55.1%
    Net interest income
      after provision for
      loan losses                                                                                        5,397                                   2,797                                    93.0%                    16,800                     16,424                            2.3%
    Noninterest income                                                                                   3,083                                   1,912                                    61.2%                     9,456                      7,422                           27.4%
    Noninterest expense                                                                                  8,178                                   5,896                                    38.7%                    25,092                     22,071                           13.7%
    Income (loss) before
      income tax provision                                                                                 302                                  (1,187)                                  125.4%                     1,164                      1,775                          -34.4%
    Income tax
      provision (benefit)                                                                                   67                                    (476)                                  114.1%                       302                        588                          -48.6%
    Net income (loss)                                                                                     $235                                   $(711)                                  133.1%                      $862                     $1,187                          -27.4%
                                                                                                          ====                                   =====                                                               ====                     ======

    Net income (loss) per share
      Basic                                                                                              $0.05                                  $(0.14)                                  135.7%                     $0.17                      $0.23                          -26.1%
      Diluted                                                                                            $0.05                                  $(0.14)                                  135.7%                     $0.17                      $0.23                          -26.1%
    Weighted average shares
      outstanding (1)
      Basic                                                                                          5,172,580                               5,141,462                                                          5,160,830                  5,141,462
      Diluted                                                                                        5,172,580                               5,141,462                                                          5,160,830                  5,141,462
      -------
    (1) Weighted average shares outstanding used in the calculation of basic and diluted earnings per share for the
          2011 periods were calculated from October 12, 2011, the date on which the Company's stock began trading,
          through December 30, 2011.


    Selected Average Balances and Yields/Costs
    (unaudited)
                                                                                                                                                                                                                 Three Months Ended December 31,
                                                                                                                                                                                                                 -------------------------------
                                                                                                                                                                                                                     2012                                      2011
                                                                                                                                                                                                                     ----                                      ----
                                                                                                     Average                             Yield/                         Average                                  Yield/
    (dollars in thousands)                                                                           Balance                              Cost                          Balance                                   Cost
                                                                                                     -------                             ----                           -------                                  ----

    Interest-earning deposits with banks                                                               $48,092                                    0.39%                                $64,849                       0.25%
    Loans receivable                                                                                   409,925                                    4.59%                                449,036                       4.82%
    Investment securities                                                                               71,477                                    2.35%                                 70,452                       2.44%
    Mortgage-backed and similar securities                                                             195,879                                    1.67%                                168,030                       2.07%
    Other interest-earning assets                                                                        3,737                                    3.41%                                  3,883                       1.33%
    Interest-bearing deposits                                                                          514,354                                    0.56%                                552,558                       1.01%
    Overnight and short-term borrowings                                                                    454                                    0.00%                                    367                       0.00%
    Federal Home Loan Bank advances                                                                     56,848                                    4.01%                                 60,971                       3.96%

    Interest rate spread                                                                                                                          2.39%                                                              2.28%
    Net interest margin                                                                                                                           2.59%                                                              2.52%

                                                                                                                                                                                                                     Year Ended December 31,
                                                                                                                                                                                                                     -----------------------
                                                                                                                                                                                                                     2012                                      2011
                                                                                                                                                                                                                     ----                                      ----
                                                                                                     Average                             Yield/                         Average                                  Yield/
    (dollars in thousands)                                                                           Balance                              Cost                          Balance                                   Cost
                                                                                                     -------                             ----                           -------                                  ----

    Interest-earning deposits with banks                                                               $57,361                                    0.35%                                $33,089                       0.26%
    Loans receivable                                                                                   418,569                                    4.67%                                471,260                       4.99%
    Investment securities                                                                               70,222                                    2.19%                                 70,327                       2.53%
    Mortgage-backed and similar securities                                                             199,042                                    1.93%                                145,806                       2.41%
    Other interest-earning assets                                                                        3,842                                    2.06%                                  3,927                       1.02%
    Interest-bearing deposits                                                                          535,084                                    0.77%                                565,268                       1.10%
    Overnight and short-term borrowings                                                                    616                                    0.32%                                  1,049                       0.29%
    Federal Home Loan Bank advances                                                                     59,208                                    4.03%                                 60,245                       4.01%

    Interest rate spread                                                                                                                          2.27%                                                              2.62%
    Net interest margin                                                                                                                           2.50%                                                              2.80%

    Selected Asset Quality Data
    (unaudited)
                                                                                                                                                                                                   Three Months Ended                           Year Ended
    Allowance for Loan Losses                                                                                                                                                                         December 31,                             December 31,
                                                                                                                                                                                                      ------------                            ------------
    (in thousands)                                                                                        2012                                    2011                                    2012                       2011
                                                                                                          ----                                    ----                                    ----                       ----

    Allowance for loan losses, beginning of period                                                     $10,220                                 $10,873                                 $10,627                    $12,676
    Provision for (recovery of) loan losses                                                               (733)                                  1,974                                   1,700                      3,785

    Charge-offs                                                                                           (995)                                 (2,316)                                 (3,995)                    (6,134)
    Recoveries                                                                                              21                                      96                                     181                        300
    Net charge-offs                                                                                       (974)                                 (2,220)                                 (3,814)                    (5,834)
                                                                                                          ----                                  ------                                  ------                     ------

    Allowance for loan losses, end of period                                                            $8,513                                 $10,627                                  $8,513                    $10,627
                                                                                                        ======                                 =======                                  ======                    =======

    Allowance for loan losses as a percent of:
      Total loans                                                                                         2.20%                                   2.45%                                   2.20%                      2.45%
      Total nonperforming loans                                                                         739.62%                                  51.53%                                 739.62%                     51.53%


    Nonperforming Assets
    (unaudited)                                                                                                                      December 31,
                                                                                                                                     ------------
    (dollars in thousands)                                                                                                                        2012                                    2011                 % change
                                                                                                                                                  ----                                    ----                 --------

    Nonperforming Loans:
    Nonaccruing Loans (1)
    Commercial:
      Commercial mortgage                                                                                                                $           -                                    $833                     -100.0%
      Commercial construction and land development                                                                                                  40                                  14,695                      -99.7%
      Commercial and industrial                                                                                                                    114                                   2,595                      -95.6%
      Total commercial                                                                                                                             154                                  18,123                      -99.2%
                                                                                                                                                   ---                                  ------
    Non-commercial:
      Residential mortgage                                                                                                                         808                                   1,922                      -58.0%
      Non-commercial construction and land development                                                                                               -                                     110                     -100.0%
      Revolving mortgage                                                                                                                           155                                     440                      -64.8%
      Consumer                                                                                                                                      34                                      27                       25.9%
      Total non-commercial                                                                                                                         997                                   2,499                      -60.1%
                                                                                                                                                   ---                                   -----
    Total nonaccruing loans (1)                                                                                                                  1,151                                  20,622                      -94.4%
                                                                                                                                                 -----                                  ------

    Total loans past due 90 or more days
        and still accruing                                                                                                                           -                                       -                        0.0%
                                                                                                                                                   ---                                     ---

    Total nonperforming loans                                                                                                                    1,151                                  20,622                      -94.4%

    Foreclosed real estate                                                                                                                      19,411                                   8,125                      138.9%
                                                                                                                                                ------                                   -----

    Total nonperforming assets                                                                                                                  20,562                                  28,747                      -28.5%

    Performing troubled debt restructurings (2)                                                                                                  5,065                                   1,142                      343.5%
    Performing troubled debt restructurings and
      total nonperforming assets                                                                                                               $25,627                                 $29,889                      -14.3%
                                                                                                                                               =======                                 =======

    Nonperforming loans as a percent of total loans                                                                                               0.30%                                   4.76%
    Nonperforming assets as a percent of total assets                                                                                             2.74%                                   3.63%
    Performing troubled debt restructurings and
      total nonperforming assets to total assets                                                                                                                                                       3.42%                      3.78%
      ------------------------------------------
    (1) Nonaccruing loans include nonaccruing troubled debt restructurings.
    (2) Performing troubled debt restructurings exclude nonaccruing troubled debt restructurings.


    Foreclosed Real Estate
    (unaudited)                                                                                                                Year Ended December 31,
                                                                                                                               -----------------------
    (dollars in thousands)                                                                                                                        2012                                    2011
                                                                                                                                                  ----                                    ----

    Beginning balance                                                                                                                           $8,125                                 $10,650
    Transfers from loans                                                                                                                        17,464                                   3,533
    Capitalized cost                                                                                                                                22                                      41
    Loss provisions                                                                                                                             (1,308)                                 (1,574)
    Net loss on sale of foreclosed properties                                                                                                     (176)                                   (410)
    Net proceeds from sales of foreclosed properties                                                                                            (4,716)                                 (4,115)
    Ending balance                                                                                                                             $19,411                                  $8,125
                                                                                                                                               =======                                  ======

    Foreclosed Real Estate by Loan Type                                                                                                                                                                                    December 31,
                                                                                                                                                                                                                          ------------
    (unaudited)                                                                                                                                                                                                      2012                                      2011
                                                                                                                                                                                                                     ----                                      ----
    (dollars in thousands)                                                                            Number                             Amount                          Number                                  Amount
                                                                                                     ------                             ------                          ------                                  ------

    Commercial mortgage                                                                                      2                                  $1,709                                       3                     $3,045
    Commercial construction and land development                                                            10                                  16,642                                       2                      1,683
    Residential mortgage                                                                                     5                                     944                                      10                      1,660
    Residential construction and land development                                                            1                                     116                                       3                      1,737
    Total                                                                                                   18                                 $19,411                                      18                     $8,125
                                                                                                           ===                                 =======                                     ===                     ======

    Selected Performance Ratios
    (unaudited)
                                                                                                                                                                                                   Three Months Ended                           Year Ended
                                                                                                                                                                                                      December 31,                             December 31,
                                                                                                                                                                                                      ------------                            ------------
                                                                                                                                                                 2012                                  2011                       2012                         2011
                                                                                                                                                                 ----                                  ----                       ----                         ----

    Return on average assets (1)                                                                          0.12%                                  -0.35%                                   0.11%                      0.15%
    Return on average equity (1)                                                                          0.82%                                  -2.14%                                   0.74%                      1.44%
    Interest rate spread (1)(2)                                                                           2.39%                                   2.28%                                   2.27%                      2.62%
    Net interest margin (1)(3)                                                                            2.59%                                   2.52%                                   2.50%                      2.80%
    Noninterest expense to average assets (1)                                                             4.26%                                   2.89%                                   3.21%                      2.88%
    Efficiency ratio (4)                                                                                                                                       104.48%                                87.82%                     89.08%                       79.60%
    -------------------
    (1) Ratios are annualized.
    (2) Represents the difference between the weighted average yield on average interest-earning assets and the
         weighted average cost on average interest-bearing liabilities. Tax exempt income is reported on a tax
         equivalent basis using a federal marginal tax rate of 34%.
    (3) Represents net interest income as a percent of average interest-earning assets. Tax exempt income is
         reported on a tax equivalent basis using a federal marginal tax rate of 34%.
    (4) Represents noninterest expenses divided by the sum of net interest income, on a tax equivalent basis
         using a federal marginal tax rate of 34%, and noninterest income.


    Quarterly Data
    (unaudited)
                                                                                                                                                                          Three Month Periods Ended
                                                                                                                                                                         -------------------------
    (dollars in thousands,                                                                                       December 31,                           September 30,                             June 30,                  March 31,                  December 31,
    except per share data)                                                                                               2012                                    2012                                  2012                       2012                     2011*
                                                                                                                         ----                                    ----                                  ----                       ----                     ----

    Income Statement Data:
    Interest and dividend income                                                                                       $5,967                                  $6,088                                $6,398                     $6,539                       $6,784
    Interest expense                                                                                                    1,303                                   1,527                                 1,743                      1,919                        2,013
    Net interest income                                                                                                 4,664                                   4,561                                 4,655                      4,620                        4,771
    Provision for (recovery of) loan losses                                                                              (733)                                    542                                 1,293                        598                        1,974
    Net interest income after
      provision for loan losses                                                                                         5,397                                   4,019                                 3,362                      4,022                        2,797
    Noninterest income                                                                                                  3,083                                   2,416                                 1,999                      1,958                        1,912
    Noninterest expense                                                                                                 8,178                                   5,760                                 5,588                      5,566                        5,896
    Income (loss) before income
      tax provision                                                                                                       302                                     675                                  (227)                       414                       (1,187)
    Income tax provision (benefit)                                                                                         67                                     218                                  (113)                       130                         (476)
    Net income (loss)                                                                                                    $235                                    $457                                 $(114)                      $284                        $(711)
                                                                                                                         ====                                    ====                                 =====                       ====                        =====

    Per Share Data:
    Net income (loss) per share - Basic                                                                                 $0.05                                   $0.09                                $(0.02)                     $0.06                       $(0.14)
    Net income (loss) per share - Diluted                                                                               $0.05                                   $0.09                                $(0.02)                     $0.06                       $(0.14)
    Book value per share                                                                                               $19.97                                  $20.99                                $20.79                     $20.66                       $20.69
    Average shares outstanding basic                                                                                5,172,580                               5,164,689                             5,156,842                  5,149,039                    5,141,462
    Average shares outstanding diluted                                                                              5,172,580                               5,164,689                             5,156,842                  5,149,039                    5,141,462
    Ending shares outstanding                                                                                       5,584,551                               5,584,551                             5,584,551                  5,584,551                    5,584,551

                                                                                                                     As Of                                   As Of                                  As Of                      As Of                       As Of
                                                                                                                 December 31,                           September 30,                             June 30,                  March 31,                  December 31,
    (dollars in thousands)                                                                                               2012                                    2012                                  2012                       2012                    2011**
                                                                                                                         ----                                    ----                                  ----                       ----                     -----

    Ending Balance Sheet Data:
    Total assets                                                                                                     $749,354                                $772,407                              $798,667                   $796,901                     $790,868
    Cash and cash equivalents                                                                                          47,390                                  50,583                                73,475                     80,087                       72,327
    Investment securities                                                                                             243,385                                 281,166                               284,671                    264,782                      249,081
    Loans receivable, net of deferred fees                                                                            387,721                                 402,724                               409,140                    416,307                      432,883
    Allowance for loan losses                                                                                          (8,513)                                (10,220)                              (11,563)                   (10,562)                     (10,627)
    Deposits                                                                                                          578,299                                 586,686                               606,022                    610,242                      608,236
    Core deposits                                                                                                     389,095                                 379,237                               375,478                    359,350                      349,695
    FHLB advances                                                                                                      50,000                                  60,000                                60,000                     60,000                       60,000
    Total equity                                                                                                      111,529                                 117,225                               116,079                    115,360                      115,571

    Asset Quality:
    Nonperforming loans                                                                                                $1,151                                 $12,724                               $18,232                    $18,063                      $20,622
    Nonperforming assets                                                                                               20,562                                  24,324                                26,847                     27,198                       28,747
    Nonperforming loans to total loans                                                                                   0.30%                                   3.16%                                 4.46%                      4.34%                        4.76%
    Nonperforming assets to total assets                                                                                 2.74%                                   3.15%                                 3.36%                      3.41%                        3.63%
    Allowance for loan losses                                                                                          $8,513                                 $10,220                               $11,563                    $10,562                      $10,627
    Allowance for loan losses to total loans                                                                             2.20%                                   2.54%                                 2.83%                      2.54%                        2.45%
    Allowance for loan losses to
      nonperforming loans                                                                                              739.62%                                  80.32%                                63.42%                     58.47%                       51.53%
      -------------------
    * Certain amounts in the prior years' financial statements have been reclassified to conform to the December 31,
        2012 presentation. The reclassifications had no effect on net income or equity as previously reported.
    ** Ending balance sheet data as of December 31, 2011 were derived from audited consolidated financial statements.

SOURCE ASB Bancorp, Inc.