Riverview Bancorp Earns $8.6 Million in Fiscal 2008

Net Loans Increased 11 Percent to $757 Million


VANCOUVER, Wash., May 5, 2008 (PRIME NEWSWIRE) -- Riverview Bancorp, Inc. (Nasdaq:RVSB) today reported results for fiscal year end and fourth quarter ended March 31, 2008. "The Northwest economy has been impacted by the real estate slowdown that is affecting the whole country, but our local markets remain among the best in the USA," said Pat Sheaffer, Chairman and CEO. "Riverview, in many ways, is as strong or stronger than the previous year, which was our best year ever. Strength in our local markets, growth in customers, our balance sheet, and our multiple sources of revenue, create opportunities for Riverview in our market area."

Fourth quarter net income was $1.2 million, or $0.11 per diluted share, compared to $2.8 million, or $0.24 per diluted share, in the fourth quarter of fiscal 2007. A $1.8 million provision for loan losses in the fourth quarter 2008, compares to a $100,000 provision in fourth quarter 2007. For fiscal year 2008, net income was $8.6 million, or $0.79 per diluted share, compared to $11.6 million, or $1.01 per diluted share, in fiscal 2007. Again, the 2008 provision of $2.9 million compared to the 2007 provision of $1.4 million explains most of the difference.

"In fiscal 2008 changes in the economy affected the local markets that we served. While loan growth has remained strong, we have seen a marked slowdown in residential real estate sales in all our markets which directly impacted our land development and speculative construction lending," said Sheaffer. "We believe our actions to strengthen our allowance for loan losses and address these issues immediately is prudent for our future success. Even with these aggressive steps to meet credit quality concerns, our fourth quarter and fiscal 2008 results show that we remain well positioned to pursue our strategies for growth over the long term."

"The local housing markets have slowed to a more moderate pace compared to the last few years and as a result, our one-to-four family real estate construction portfolio is now down to $93 million from $110 million a year ago," said Ron Wysaske, President and COO. "Despite the slowing housing market, population growth in the Southwest Washington and metropolitan Portland, Oregon area remains strong. We will continue to focus on our customers' needs in order to expand our existing relationships while looking to add new customers. We believe this presents an excellent opportunity for us to grow in fiscal 2009."

Fiscal 2008 Highlights (at or for the period ended March 31, 2008, compared to March 31, 2007)



 * Net income was $8.6 million, or $0.79 per diluted share.
 * Added $1.5 million more to the loan loss provision than a year ago.
 * Net interest margin was 4.66% for the year.
 * Net loans increased 11% to $757 million.
 * Riverview Asset Management Corp. increased assets under management
   16% to $330.5 million.
 * Asset management fees increased 14% to $2.1 million.
 * Capital position remains strong - Riverview remains "well-
   capitalized" with the total capital ratio at 10.99%.

Credit Quality

"We have always placed a strong emphasis on managing asset quality by applying a disciplined approach to the approval process and monitoring the loan portfolio for signs of deterioration," said Wysaske. "Since we have recently seen an increase in nonperforming loans, we proactively added to our reserves for possible loan losses." As expected, non-performing assets increased to $8.2 million, or 0.92% of total assets, at March 31, 2008, compared to $1.1 million, or 0.14% of total assets, at December 31, 2007 and $226,000, or 0.03% of total assets, at March 31, 2007. The increase is comprised primarily of three borrowers, which include one land development loan for $3.9 million, one commercial loan for $1.1 million and two construction loans to the same borrower for $1.9 million. Riverview had a total of $7.7 million in non-performing loans and $494,000 in other real estate owned (OREO) at the end of March 2008. The allowance for loan losses, including unfunded loan commitments of $337,000, was $11.0 million, or 1.44% of net loans at year end, compared with $9.9 million, or 1.37% of total loans at December 31, 2007, and $9.0 million, or 1.31% of net loans, a year ago. Management believes the allowance for loan losses is adequate and appropriate based on its current analysis of the loan portfolio's credit quality and current economic conditions. Net loan charge-offs were $866,000, or 0.11% of total loans, for the year ended March 31, 2008.

Operating Results

For the fourth quarter of fiscal 2008, the net interest margin was 4.41% compared to 4.71% in the previous linked quarter and 4.95% in the fourth fiscal quarter a year ago. For fiscal 2008, the net interest margin was 4.66% compared to 5.01% in fiscal 2007. "Margin compression continued to be a challenge for Riverview, as well as the entire banking industry. We expect improved spreads in light of the Federal Reserve rate cuts in January and March, and anticipate our margin will stabilize as our interest-bearing deposits re-price," said Wysaske.

Net interest income in the fourth fiscal quarter of 2008 was $8.6 million compared to $9.1 million in the fourth fiscal quarter a year ago, largely due to interest-bearing assets re-pricing down faster than interest-bearing liabilities as a result of the recent Federal Reserve rate cuts. Non-interest income was unchanged at $2.2 million for the quarter, compared to the same quarter a year ago.

For fiscal 2008, net interest income was $35.0 million, compared to $36.5 million in fiscal 2007. Non-interest income was $8.9 million for the year compared to $9.0 million a year ago. "Although fee income from Riverview Asset Management Corp. increased 14% during the year, it was offset by declining mortgage broker loan fees reflecting the continued slowdown in the real estate market," added Wysaske.

"During the fourth fiscal quarter we moved into our new Hazel Dell branch, which replaced an existing branch. In the third quarter we opened a new lending center in Clackamas, Oregon, which houses three commercial lending officers, creating our second lending center to serve the east Portland area," said Sheaffer. "The hiring of these additional quality lenders has helped contribute to our continued loan growth in the fourth quarter and we believe will generate a good deal of new business in the future." Non-interest expenses were $7.2 million in the fourth quarter of fiscal 2008, and $27.8 million for the fiscal year, compared to $6.9 million and $26.4 million for the respective periods a year ago, reflecting the opening of new facilities and the continued expansion of the lending team.

The efficiency ratio was 66.46% for the fourth quarter, compared to 60.75% in the fourth quarter a year ago and 63.40% for all of fiscal 2008, compared to 57.85% a year ago. "The increase in our efficiency ratio reflects the decline in net interest margin and the increase in non-interest expense due to our new facilities and expanded lending team," said Wysaske. "As we grow into our increased capacity we expect our efficiency ratio will improve."

Riverview's return on average assets was 0.54% for the fourth quarter and 1.04% for the year, compared to 1.36% and 1.43% for the fourth quarter and full year fiscal 2007. Return on average equity was 4.92% for the quarter and 8.92% for fiscal 2008, compared to 11.11% and 11.88%, respectively, for the same periods last year.

Balance Sheet Growth

Total assets increased 8% to $887 million at March 31, 2008, compared to $820 million a year ago.

"The recent growth in our loan portfolio is a direct result of the expansion of the lending team throughout the year," Wysaske said. "Our plan remains to keep a well-diversified, high quality loan portfolio." Net loans were up 11% to $757 million at March 31, 2008, compared to $683 million a year ago and up $41 million, or 6%, over the linked December 2007 quarter end. At March 31, 2008, commercial loans and construction loans accounted for 70% and 19%, respectively, of our total loan portfolio compared to 65% and 24% at March 31, 2007.

The following table breaks out the composition of commercial and construction loan types based on loan purpose:



 COMPOSITION OF COMMERCIAL AND CONSTRUCTION  LOAN TYPES BASED ON
 LOAN PURPOSE
 -------------------------------------------------------------------
                         Commercial            Other Real    Real
                      & Construction             Estate     Estate
 March 31, 2008            Total     Commercial Mortgage Construction
 --------------            ----      ---------- -------- ------------
                                    (Dollars in thousands)

 Commercial               $109,585   $109,585   $     --   $     --
 Commercial construction    55,277         --         --     55,277
 Office buildings           88,106         --     88,106         --
 Warehouse/industrial       39,903         --     39,903         --
 Retail/shopping centers/
  strip malls               70,510         --     70,510         --
 Assisted living
  facilities                28,072         --     28,072         --
 Single purpose facilities  65,756         --     65,756         --
 Land                      108,030         --    108,030         --
 Multi-family               29,045         --     29,045         --
 One-to-four family         93,354         --         --     93,354
                          -----------------------------------------
  Total                   $687,638   $109,585   $429,422   $148,631
                          =========================================

Riverview does not have sub-prime residential real estate in its loan portfolio and does not believe that it has any exposure to sub-prime lending in its Mortgage Backed Securities portfolio.

"We are continuing to expand our commercial banking products by offering remote deposit capture of checks to selected customers and enhancing our cash management product line, in an effort to grow our core deposit business," added Wysaske. Total deposits were $667 million at March 31, 2008, compared to $665 million a year ago. On a linked quarter basis, total deposits increased $44 million, or 7% over the past three months. Non-interest checking balances represent 12% of total deposits and interest checking balances represent 15% of total deposits. Core deposits, defined as all deposits excluding certificates of deposit, were $401 million at the end of March 2008, and represent 60% of total deposits.

The following table breaks out deposits by category:



                   March 31, 2008   Dec. 31, 2007  March 31, 2007
                   --------------   -------------  --------------
                               (Dollars in thousands)
 DEPOSIT DATA
 ------------
 Interest checking $102,489 15.37% $112,062 18.00% $144,451  21.71%
 Regular savings     27,401  4.11%   26,216  4.21%   29,472   4.43%
 Money market
  deposit accounts  189,309 28.38%  210,084 33.74%  205,007  30.81%
 Non-interest
  checking           82,121 12.31%   80,710 12.96%   86,601  13.01%
 Certificates of
  deposit           265,680 39.83%  193,538 31.09%  199,874  30.04%
                  -------- ------- -------- ------- -------- -------
 Total deposits   $667,000 100.00% $622,610 100.00% $665,405 100.00%
                  ======== ======= ======== ======= ======== =======

Shareholders' Equity

Shareholders' equity was $92.6 million, compared to $100.2 million a year ago. Book value per share was $8.48 at the end of March 2008, compared to $8.56 a year earlier. During the fiscal year, 875,000 shares have been purchased on the open market under the announced Repurchase Plans. Under the current Repurchase Plan announced June 21, 2007, there are 125,000 shares remaining to be purchased. Riverview's capital position remains strong, as the bank remains "well-capitalized." At March 31, 2008, the total capital ratio was 10.99% compared to 11.29% at December 31, 2007 and 11.38% at March 31, 2007.

Conference Call

The management team of Riverview Bancorp will host a conference call on Tuesday, May 6, at 8:00 a.m. PDT, to discuss fiscal 2008 results. The conference call can be accessed live by telephone at 303-262-2211. To listen to the call online go to the "About Riverview" page of Riverview's website at www.riverviewbank.com.

About the Company

Riverview Bancorp, Inc. (www.riverviewbank.com) is headquartered in Vancouver, Washington - just north of Portland, Oregon on the I-5 corridor. With assets of $887 million, it is the parent company of the 85 year-old Riverview Community Bank, as well as Riverview Mortgage and Riverview Asset Management Corp. There are 18 branches, including ten in fast growing Clark County, three in the Portland metropolitan area and four lending centers. The Bank offers true community banking services, focusing on providing the highest quality service and financial products to commercial and retail customers.

Statements concerning future performance, developments or events, concerning expectations for growth and market forecasts, and any other guidance on future periods, constitute forward-looking statements, which are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated objectives. These factors include but are not limited to: RVSB's ability to acquire shares according to internal repurchase guidelines, regional economic conditions and the company's ability to efficiently manage expenses. Additional factors that could cause actual results to differ materially are disclosed in Riverview Bancorp's recent filings with the SEC, including but not limited to Annual Reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.



 RIVERVIEW BANCORP, INC. AND SUBSIDIARY
 Consolidated Balance Sheets
 March 31, 2008 and 2007

 (In thousands, except share data)                      March 31,
 (Unaudited)                                       2008         2007
 ---------------------------------------------------------------------
 ASSETS

 Cash (including interest-earning
  accounts of $14,238 and $7,818)               $  36,439    $  31,423
 Loans held for sale                                   --           --
 Investment securities available
  for sale, at fair value (amortized
  cost of $7,825 and $19,258)                       7,487       19,267
 Mortgage-backed securities held to
  maturity, at amortized cost
  (fair value of $892 and $1,243)                     885        1,232
 Mortgage-backed securities available
  for sale, at fair value (amortized
  cost of $5,331 and $6,778)                        5,338        6,640
 Loans receivable (net of allowance
  for loan losses of $10,687 and $8,653)          756,538      682,951
 Real estate and other pers. property owned           494           --
 Prepaid expenses and other assets                  2,679        1,905
 Accrued interest receivable                        3,436        3,822
 Federal Home Loan Bank stock, at cost              7,350        7,350
 Premises and equipment, net                       21,026       21,402
 Deferred income taxes, net                         4,571        4,108
 Mortgage servicing rights, net                       302          351
 Goodwill                                          25,572       25,572
 Core deposit intangible, net                         556          711
 Bank owned life insurance                         14,176       13,614
                                                ---------    ---------
 TOTAL ASSETS                                   $ 886,849    $ 820,348
                                                =========    =========

 LIABILITIES AND SHAREHOLDERS' EQUITY

 LIABILITIES:
 Deposit accounts                               $ 667,000    $ 665,405
 Accrued expenses and other liabilities             8,654        9,349
 Advance payments by borrowers for
  taxes and insurance                                 393          397
 Federal Home Loan Bank advances                   92,850       35,050
 Junior subordinated debentures                    22,681        7,217
 Capital lease obligation                           2,686        2,721
                                                ---------    ---------
 Total liabilities                                794,264      720,139

 SHAREHOLDERS' EQUITY:
 Serial preferred stock, $.01 par value;
  250,000 authorized, issued and
  outstanding, none                                    --           --
 Common stock, $.01 par value;
  50,000,000 authorized, March 31, 2008
  - 10,913,773 issued and outstanding;                109          117
  March 31, 2007 - 11,707,980 issued
  and outstanding;
 Additional paid-in capital                        46,799       58,438
 Retained earnings                                 46,871       42,848
 Unearned shares issued to employee
  stock ownership trust                              (976)      (1,108)
 Accumulated other comprehensive loss                (218)         (86)
                                                ---------    ---------
 Total shareholders' equity                        92,585      100,209
                                                ---------    ---------
 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     $ 886,849    $ 820,348
                                                =========    =========

 RIVERVIEW BANCORP, INC. AND SUBSIDIARY
 Consolidated Statements of Income for the Three and Twelve
 Months Ended March 31, 2008 and 2007
 (In thousands, except share data)   (Unaudited)

                            Three Months Ended    Twelve Months Ended
                                 March 31,               March 31,
                             2008        2007        2008        2007
 ---------------------------------------------  ----------------------
 INTEREST INCOME:
 Interest and fees on
  loans receivable      $   14,286  $   15,276  $   58,747  $   59,496
 Interest on investment
  securities-taxable            85         195         488         854
 Interest on investment
  securities-non taxable        31          38         142         163
 Interest on mortgage-
  backed securities             69          96         323         421
 Other interest and
  dividends                    137         117         982         366
                        ----------------------  ----------------------
   Total interest income    14,608      15,722      60,682      61,300
                        ----------------------  ----------------------

 INTEREST EXPENSE:
 Interest on deposits        4,580       5,829      22,143      20,507
 Interest on borrowings      1,456         833       3,587       4,275
                        ----------------------  ----------------------
   Total interest
    expense                  6,036       6,662      25,730      24,782
                        ----------------------  ----------------------
   Net interest income       8,572       9,060      34,952      36,518
   Less provision for
    loan losses              1,800         100       2,900       1,425
                        ----------------------  ----------------------
   Net interest income
    after provision for
    loan losses              6,772       8,960      32,052      35,093
                        ----------------------  ----------------------
 NON-INTEREST INCOME:
   Fees and service
    charges                  1,268       1,432       5,346       5,747
   Asset management fees       539         479       2,145       1,874
   Gain on sale of loans
    held for sale               92         101         368         434
   Loan servicing income        16          30         126         155
   Gain on sale of credit
    card portfolio              --          --          --         133
   Bank owned life
    insurance income           143         132         562         522
   Other                       156          44         335         169
                        ----------------------  ----------------------
     Total non-interest
      income                 2,214       2,218       8,882       9,034
                        ----------------------  ----------------------
 NON-INTEREST EXPENSE:
 Salaries and employee
  benefits                   4,128       3,957      16,249      15,012
 Occupancy and depreciation  1,296       1,293       5,146       4,687
 Data processing               186         211         786         988
 Amortization of core
  deposit intangible            37          44         155         184
 Advertising and
  marketing expense            185         175       1,054       1,102
 FDIC insurance premium        152          19         210          74
 State and local taxes         210         190         741         644
 Telecommunications            114         109         406         437
 Professional fees             215         234         826         809
 Other                         645         619       2,218       2,416
                        ----------------------  ----------------------
 Total non-interest
  expense                    7,168       6,851      27,791      26,353
                        ----------------------  ----------------------
 INCOME BEFORE INCOME
  TAXES                      1,818       4,327      13,143      17,774
 PROVISION FOR INCOME
  TAXES                        656       1,563       4,499       6,168
                        ----------------------  ----------------------
 NET INCOME             $    1,162   $   2,764  $    8,644   $  11,606
                        ======================  ======================
 Earnings per common
  share:
   Basic                $     0.11   $    0.24  $     0.79   $    1.03
   Diluted                    0.11        0.24        0.79        1.01
 Weighted average number
  of shares outstanding:
   Basic                10,669,554  11,385,327  10,915,271  11,312,847
  Diluted               10,714,453  11,588,573  11,006,673  11,516,232

                  At or for        At or for        At or for
                the year ended  the nine months   the year ended
                   March 31,     ended Dec. 31,      March 31,
                     2008             2007             2007
                     ----             ----             ----
 FINANCIAL
 CONDITION DATA                 (Dollars in thousands)
 -----------------
 Average interest-
  earning assets   $751,023         $738,053         $731,089
 Average interest-
  bearing
  liabilities       643,265          628,104          614,546
 Net average
  earning assets    107,758          109,949          116,543
 Non-performing
  assets              8,171            1,142              226
 Non-performing
  loans               7,677            1,068              226
 Allowance for
  loan losses        10,687            9,505            8,653
 Allowance for loan
  losses and
  unfunded loan
  commitments        11,024            9,912            9,033
 Average interest-
  earning assets to
  average interest-
  bearing
  liabilities        116.75%          117.50%          118.96%
 Allowance for loan
  losses to non-
  performing loans   139.21%          889.98%         3828.76%
 Allowance for loan
  losses to total
  loans                1.39%            1.31%            1.25%
 Allowance for loan
  losses and
  unfunded loan
  commitments to
  total loans          1.44%            1.37%            1.31%
 Non-performing
  loans to total
  loans                1.00%            0.15%            0.03%
 Non-performing
  assets to total
  assets               0.92%            0.14%            0.03%
 Shareholders'
  equity to assets    10.44%           10.94%           12.22%
 Number of banking
  facilities             20               20               19

 LOAN DATA
 ---------
 Commercial and
  construction
  Commercial       $109,585  14.28% $ 99,259  13.68% $ 91,174  13.18%
  Other real
   estate mortgage  429,422  55.97%  391,878  54.03%  360,930  52.19%
  Real estate
   construction     148,631  19.37%  150,951  20.81%  166,073  24.01%
                   --------------------------------------------------
   Total commercial
    and
    construction    687,638  89.62%  642,088  88.52%  618,177  89.38%
 Consumer
  Real estate one-
   to-four family    75,922   9.90%   78,479  10.82%   69,808  10.10%
   Other
    installment       3,665   0.48%    4,774   0.66%    3,619   0.52%
                   --------------------------------------------------
    Total consumer   79,587  10.38%   83,253  11.48%   73,427  10.62%

                   --------------------------------------------------
 Total loans        767,225 100.00%  725,341 100.00%  691,604 100.00%

 Less:
  Allowance for
   loan losses       10,687            9,505            8,653
  Loans receivable,--------         --------         --------
   net             $756,538         $715,836         $682,951
                   ========         ========         ========

 RIVERVIEW BANCORP, INC. AND SUBSIDIARY
 FINANCIAL HIGHLIGHTS
 (Unaudited)
 COMPOSITION OF COMMERCIAL AND CONSTRUCTION  LOAN TYPES BASED ON
 LOAN PURPOSE
 -------------------------------------------------------------------
                         Commercial            Other Real    Real
                      & Construction             Estate     Estate
                           Total     Commercial Mortgage Construction
                           -----     ---------- -------- ------------
 March 31, 2008                      (Dollars in thousands)
 --------------

 Commercial               $109,585   $109,585   $     --   $     --
 Commercial construction    55,277         --         --     55,277
 Office buildings           88,106         --     88,106         --
 Warehouse/industrial       39,903         --     39,903         --
 Retail/shopping centers/
  strip malls               70,510         --     70,510         --
 Assisted living
  facilities                28,072         --     28,072         --
 Single purpose facilities  65,756         --     65,756         --
 Land                      108,030         --    108,030         --
 Multi-family               29,045         --     29,045         --
 One-to-four family         93,354         --         --     93,354
                          -----------------------------------------
  Total                   $687,638   $109,585   $429,422   $148,631
                          =========================================

 March 31, 2007
 --------------                      (Dollars in thousands)
 Commercial               $ 91,174   $ 91,174   $     --   $     --
 Commercial construction    56,226        --          --     56,226
 Office buildings           62,310        --      62,310         --
 Warehouse/industrial       40,238        --      40,238         --
 Retail/shopping centers/
  strip malls               70,219        --      70,219         --
 Assisted living facilities 11,381        --      11,381         --
 Single purpose facilities  41,501        --      41,501         --
 Land                      103,240        --     103,240         --
 Multi-family               32,041        --      32,041         --
 One-to-four family        109,847        --          --    109,847
                          -----------------------------------------
  Total                   $618,177   $ 91,174   $360,930   $166,073
                          =========================================

                 At the year       At the nine           At the year
                ended March 31, months ended Dec. 31,  ended March 31,
                     2008              2007                 2007
                     ----              ----                 ----
                               (Dollars in thousands)
 DEPOSIT DATA
 ------------
 Interest checking $102,489 15.37% $112,062  18.00% $144,451  21.71%
 Regular savings     27,401  4.11%   26,216   4.21%   29,472   4.43%
 Money market
  deposit accounts  189,309 28.38%  210,084  33.74%  205,007  30.81%
 Non-interest
  checking           82,121 12.31%   80,710  12.96%   86,601  13.01%
 Certificates of
  deposit           265,680 39.83%  193,538  31.09%  199,874  30.04%
                  --------------------------------------------------
 Total deposits   $667,000 100.00% $622,610 100.00% $665,405 100.00%
                  ==================================================

 RIVERVIEW BANCORP, INC. AND SUBSIDIARY FINANCIAL HIGHLIGHTS
 (Unaudited)
                        At or for the three      At or for the twelve
                       months ended March 31,   months ended March 31,
 SELECTED OPERATING
  DATA                       2008        2007        2008        2007
 ------------------          ----        ----        ----        ----
                           (Dollars in thousands, except share data)
 Efficiency ratio (4)       66.46%      60.75%      63.40%      57.85%
 Efficiency ratio net
  of intangible
  amortization              65.73%      60.06%      62.78%      57.22%
 Coverage ratio (6)        119.59%     132.24%     125.77%     138.57%
 Coverage ratio net of
  intangible
  amortization             120.21%     133.10%     126.47%     139.55%
 Return on average
  assets (1)                 0.54%       1.36%       1.04%       1.43%
 Return on average
  equity (1)                 4.92%      11.11%       8.92%      11.88%
 Average rate earned
  on interest-earned
  assets                     7.51%       8.58%       8.09%       8.40%
 Average rate paid on
  interest-bearing
  liabilities                3.55%       4.28%       4.00%       4.03%
 Spread (7)                  3.96%       4.30%       4.09%       4.37%
 Net interest margin         4.41%       4.95%       4.66%       5.01%

 PER SHARE DATA
 --------------
 Basic earnings per
  share (2)           $      0.11 $      0.24 $      0.79 $      1.03
 Diluted earnings per
  share (3)                  0.11        0.24        0.79        1.01
 Book value per share
  (5)                        8.48        8.56        8.48        8.56
 Tangible book value
  per share (5)              6.06        6.28        6.06        6.28
 Market price per
  share:
  High for the period $    12.840 $    17.580 $    16.280 $    17.580
  Low for the period  $     9.930 $    15.290 $     9.930 $    12.135
  Close for period
   end                $     9.980 $    15.940 $     9.980 $    15.940
 Cash dividends
  declared per share  $     0.090 $     0.100 $     0.420 $     0.395

 Average number of
  shares outstanding:
   Basic (2)           10,669,554  11,385,327  10,915,271  11,312,847
   Diluted (3)         10,714,453  11,588,573  11,006,673  11,516,232


 (1) Amounts are annualized.
 (2) Amounts calculated exclude ESOP shares not committed to be
     released.
 (3) Amounts calculated exclude ESOP shares not committed to be
     released and include common stock equivalents.
 (4) Non-interest expense divided by net interest income and non-
     interest income.
 (5) Amounts calculated include ESOP shares not committed to be
     released.
 (6) Net interest income divided by non-interest expense.
 (7) Yield on interest-earning assets less cost of funds on interest
     bearing liabilities.


            

Contact Data