UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): January 23, 2006

PROVIDENT FINANCIAL HOLDINGS, INC.
(Exact name of registrant as specified in its charter)

Delaware

000-28304

33-0704889

(State or other jurisdiction
of incorporation)

(Commission
File Number)

(I.R.S. Employer
Identification No.)

3756 Central Avenue, Riverside, California

92506

(Address of principal executive offices)

(Zip Code)

Registrant's telephone number, including area code: (951) 686-6060
 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions.

 

[  ]   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

[  ]    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

[  ]    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
       (17 CFR 240.14d-2(b))

 

[  ]    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
       (17 CFR 240.13e-4(c))

<PAGE>

Item 2.02 Results of Operations and Financial Condition

        On January 23, 2006, Provident Financial Holdings, Inc. issued its earnings release for the quarter ended December 31, 2005. A copy of the earnings release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits

            (c)          Exhibits

            99.1        Earnings Release of Provident Financial Holdings, Inc. dated January 23, 2006.

<PAGE>

SIGNATURES

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

 

Date: January 23, 2006                            PROVIDENT FINANCIAL HOLDINGS, INC.

 

                                                                /s/ Craig G. Blunden                                              
                                                                Craig G. Blunden
                                                                Chairman, President and Chief Executive Officer
                                                                (Principal Executive Officer)

                                   

                                                                /s/ Donavon P. Ternes                                            
                                                                Donavon P. Ternes
                                                                Chief Financial Officer
                                                                (Principal Financial and Accounting Officer)

<PAGE>

EXHIBIT 99.1

<PAGE>

3756 Central Avenue                                                         Contacts:
Riverside, CA 92506                                                         
Craig G. Blunden, CEO
(951) 686 - 6060                                                                 
Donavon P. Ternes, CFO

 

PROVIDENT FINANCIAL HOLDINGS, INC.
REPORTS SECOND QUARTER EARNINGS

 

Net Interest Margin Expands (Sequential Quarter)

Operating Expenses Decline

Gain on Sale of Real Estate Contributes Approximately $0.53 Per Share

 

        Riverside, Calif. - January 23, 2006 - Provident Financial Holdings, Inc. ("Company"), Nasdaq: PROV, the holding company for Provident Savings Bank, F.S.B. ("Bank"), today announced earnings for the second quarter of its fiscal year ending June 30, 2006.

        For the quarter ended December 31, 2005, the Company reported net income of $8.38 million, or $1.23 per diluted share (on 6.84 million weighted-average shares outstanding), compared to net income of $5.03 million, or $0.71 per diluted share (on 7.11 million weighted-average shares outstanding), in the comparable period a year ago. The sale of a commercial office building in the second quarter of fiscal 2006 resulted in a gain on sale of real estate of $6.28 million (approximately $3.64 million, net of statutory taxes) which contributed approximately $0.53 to the diluted earnings per share for the quarter.

        "I am pleased to report the successful sale of the commercial office building that we have owned since 1999," said Craig G. Blunden, Chairman, President and Chief


Page 1 of 14

<PAGE>

Executive Officer of the Company. "The positive cash-flow and capital generated from the sale will be used to support the continued growth of our community banking business in the Inland Empire of Southern California. Our recent announcement describing a new retail/business banking office in the La Sierra area of Riverside, California underscores the investment that we will be making for our continued growth."

        Return on average assets for the second quarter of fiscal 2006 was 2.13 percent, compared to 1.37 percent for the same period of fiscal 2005. Return on average stockholders' equity for the second quarter of fiscal 2006 was 26.12 percent, compared to 17.60 percent for the comparable period of fiscal 2005.

        On a sequential quarter basis, net income for the second quarter of fiscal 2006 increased by $3.45 million to $8.38 million, or 70 percent, from $4.93 million in the first quarter of fiscal 2006; and diluted earnings per share increased $0.52 to $1.23, or 73 percent, from 71 cents in the first quarter of fiscal 2006 results. Return on average assets increased 91 basis points to 2.13 percent for the second quarter of fiscal 2006 from 1.22 percent in the first quarter of fiscal 2006 and return on average equity increased to 26.12 percent for the second quarter of fiscal 2006 from 15.80 percent in the first quarter of fiscal 2006.

        For the six months ended December 31, 2005, net income was $13.32 million, an increase of 43 percent from net income of $9.29 million for the comparable period ended December 31, 2004; and diluted earnings per share for the six months ended December 31, 2005 increased $0.62, or 47 percent, to $1.93 from $1.31 for the comparable period last year. Return on average assets for the six months ended December 31, 2005 increased 36 basis points to 1.67 percent from 1.31 percent for the six-month period a


Page 2 of 14

<PAGE>

year earlier. Return on average stockholders' equity for the six months ended December 31, 2005 was 21.01 percent, compared to 16.50 percent for the six-month period a year earlier.

        Net interest income before provision for loan losses increased $591,000, or six percent, to $10.97 million in the second quarter of fiscal 2006 from $10.38 million for the same period in fiscal 2005. Non-interest income increased $4.91 million, or 76 percent, to $11.41 million in the second quarter of fiscal 2006 from $6.50 million in the comparable period of fiscal 2005. Non-interest expense decreased $270,000, or three percent, to $7.77 million in the second quarter of fiscal 2006 from $8.04 million in the comparable period in fiscal 2005.

        The average balance of loans outstanding increased by $160.9 million to $1.28 billion in the second quarter of fiscal 2006 from $1.12 billion in the same quarter of fiscal 2005, and the average yield increased by 30 basis points to 5.95 percent in the second quarter of fiscal 2006 from an average yield of 5.65 percent in the same quarter of fiscal 2005. The increase in the average loan yield was primarily attributable to new loans and the repricing of existing adjustable rate loans in the loans held for investment portfolio. Total portfolio loan originations (including loans purchased for investment) in the second quarter of fiscal 2006 were $150.4 million, which consisted primarily of single-family, multi-family, commercial real estate and construction loans. This compares to total portfolio loan originations (including loans purchased for investment) of $216.1 million in the second quarter of fiscal 2005. The outstanding balance of "preferred loans" (multi-family, commercial real estate, construction and commercial business loans) increased by $42.2 million, or 15 percent, to $325.4 million at December 31, 2005 from $283.2 million


Page 3 of 14

<PAGE>

at December 31, 2004. The ratio of preferred loans to total portfolio loans increased to 28 percent at December 31, 2005 as compared to 27 percent at December 31, 2004. Loan prepayments in the second quarter of fiscal 2006 were $124.4 million, compared to $125.9 million in the same quarter of fiscal 2005.

        Average deposits increased by $43.2 million to $955.4 million and the average cost of deposits increased by 55 basis points to 2.27 percent in the second quarter of fiscal 2006, compared to an average balance of $912.2 million and an average cost of 1.72 percent in the same quarter last year. Transaction account balances (core deposits) decreased by $84.7 million, or 16 percent, to $445.4 million at December 31, 2005 from $530.1 million at December 31, 2004. The decrease is attributable to a decline in money market and savings accounts, partly offset by an increase in checking accounts. Time deposits increased by $118.4 million, or 31 percent, to $499.7 million at December 31, 2005 as compared to $381.3 million at December 31, 2004. The increase is primarily attributable to the Company's successful time deposit marketing campaign and depositors switching from money market accounts to time deposits.

        The average balance of borrowings, which primarily consists of FHLB advances, increased by $41.5 million to $455.4 million, and the average cost of advances increased 43 basis points to 4.19 percent in the second quarter of fiscal 2006, compared to an average balance of $413.9 million and an average cost of 3.76 percent in the same quarter of fiscal 2005. The increase in the average cost of borrowings was primarily the result of higher interest rates on short-term advances.

        The net interest margin during the second quarter of fiscal 2006 decreased 6 basis points to 2.87 percent from 2.93 percent during the same quarter last year. On a


Page 4 of 14

<PAGE>

sequential quarter basis, the net interest margin in the second quarter of fiscal 2006 increased seven basis points from 2.80 percent in the first quarter of fiscal 2006.

        During the second quarter of fiscal 2006, the Company recorded a recovery provision of $27,000, compared to a loan loss provision of $260,000 during the same period of fiscal 2005. The recovery provision for loan losses was primarily attributable to a smaller balance of classified loans, partly offset by an increased balance in loans held for investment. The allowance for loan losses is considered sufficient to absorb potential losses inherent in loans held for investment.

        The increase in non-interest income in the second quarter of fiscal 2006 compared to the same period of fiscal 2005 was primarily the net result of the gain on sale of real estate in the second quarter of fiscal 2006 and a decrease in the gain on sale of loans. The gain on sale of loans decreased $1.73 million, or 34 percent, to $3.36 million for the quarter ended December 31, 2005 from $5.09 million in the comparable quarter last year. The average loan sale margin for mortgage banking was 110 basis points for the quarter ended December 31, 2005, down 41 basis points from 151 basis points in the comparable quarter last year, and the volume of loans originated for sale decreased to $302.4 million. On a sequential quarter basis, the average loan sale margin for mortgage banking in the second quarter of fiscal 2006 decreased by 13 basis points to 110 basis points from 123 basis points in the prior quarter and was primarily the result of a more competitive mortgage banking environment during the quarter. The volume of loans originated for sale declined to $302.4 million in the second quarter of fiscal 2006 from $310.9 million during the same period last year. Total loan originations (including purchased loans) were $452.8 million in the second quarter of fiscal 2006, a decrease of $74.2 million from


Page 5 of 14

<PAGE>

$527.0 million in the same quarter of fiscal 2005. The decline in loan originations was primarily attributable to lower loan demand, increases in interest rates and a more competitive environment.

        In the second quarter of fiscal 2006, the fair-value adjustment of derivative financial instruments pursuant to Statement of Financial Accounting Standards ("SFAS") No. 133 on the consolidated statement of operations was a favorable $63,000, compared to a favorable adjustment of $132,000 in the same period last year. The fair-value adjustment for SFAS No. 133 is derived from changes in the market value of commitments to extend credit on loans to be held for sale, forward loan sale agreements and option contracts. The SFAS No. 133 adjustment is relatively volatile and results in timing differences in the recognition of income, which may have an adverse impact on future earnings.

        Non-interest expense for the second quarter of fiscal 2006 decreased $270,000, or three percent, to $7.77 million from $8.04 million in the same quarter in fiscal 2005. The decrease in non-interest expense was primarily the result of a decrease in variable compensation expense related to lower loan production volume in both business segments (community banking and mortgage banking). The Company recorded $90,000 of stock option compensation expense in the second quarter of fiscal 2006 as a result of SFAS No. 123R (Share Based Payment) which was adopted on July 1, 2005. The Company's efficiency ratio improved to 35 percent in the second quarter of fiscal 2006 from 48 percent in the second quarter of fiscal 2005. For the six months ended December 31, 2005 the efficiency ratio improved to 41 percent from 48 percent during the same period in fiscal 2005.


Page 6 of 14

<PAGE>

        Non-performing assets decreased to $849,000, or 0.05 percent of total assets, at December 31, 2005, compared to $1.1 million, or 0.08 percent of total assets, at December 31, 2004. The allowance for loan losses was $9.3 million at December 31, 2005, or 0.79 percent of gross loans held for investment, compared to $8.5 million, or 0.81 percent of gross loans held for investment at December 31, 2004.

        The effective income tax rate for the second quarter of fiscal 2006 was 42.7 percent as compared to 41.3 percent for the same quarter last year. The Company believes that the effective income tax rate applied in the second quarter of fiscal 2006 reflects its current income tax obligations.

        The Company repurchased 169,015 shares of its common stock during the quarter ended December 31, 2005 at an average cost of $27.25 per share. As of December 31, 2005, the Company has repurchased 57 percent of the shares authorized by the June 2005 Stock Repurchase Program, leaving 150,825 shares available for future repurchase activity.

        The Bank currently operates 12 retail/business banking offices in Riverside County and San Bernardino County (Inland Empire) along with 14 Provident Bank Mortgage loan production offices located throughout Southern California. During the quarter, the Company announced plans for its 13th retail/business banking office, which will be located in the La Sierra area of Riverside, California and is scheduled to open in the summer of 2006.

        The Company will host a conference call for institutional investors and bank analysts on Tuesday, January 24, 2006 at 9:00 a.m. (Pacific Time) to discuss its financial results. The conference call can be accessed by dialing (800) 288-8975 and requesting


Page 7 of 14

<PAGE>

the Provident Financial Holdings Earnings Release Conference Call. An audio replay of the conference call will be available through Tuesday, January 31, 2006 by dialing (800) 475-6701 and referencing access code number 813150.

For more financial information about the Company please visit the website at www.myprovident.com and click on the Investor Relations section.

Safe-Harbor Statement

Certain matters in this News Release and the conference call noted above may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may relate to, among others, expectations of the business environment in which the Company operates, projections of future performance, perceived opportunities in the market, potential future credit experience, and statements regarding the Company's mission and vision. These forward-looking statements are based upon current management expectations, and may, therefore, involve risks and uncertainties. The Company's actual results, performance, or achievements may differ materially from those suggested, expressed, or implied by forward-looking statements as a result of a wide range of factors including, but not limited to, the general business environment, interest rates, the California real estate market, competitive conditions between banks and non-bank financial services providers, regulatory changes, and other risks detailed in the Company's reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended June 30, 2005, as amended.


Page 8 of 14

<PAGE>

PROVIDENT FINANCIAL HOLDINGS, INC.
Consolidated Statements of Financial Condition
(Unaudited - In Thousands)

 

December 31,
2005


 

June 30,
2005




Assets

         

   Cash and due from banks

$ 44,439

$ 20,342

   Federal funds sold


-




5,560



            Cash and cash equivalents

44,439

   

25,902

 
           

   Investment securities - held to maturity

         

      (fair value $49,985 and $51,327, respectively)

51,230

   

52,228

 

   Investment securities - available for sale at fair value

148,390

   

180,204

 

   Loans held for investment, net of allowance for loan losses of

         

      $9,253 and $9,215, respectively

1,161,764

   

1,131,905

 

   Loans held for sale, at lower of cost or market

7,793

   

5,691

 

   Receivable from sale of loans

100,752

   

167,813

 

   Accrued interest receivable

6,502

   

6,294

 

   Real estate held for investment, net

653

   

9,853

 

   Federal Home Loan Bank ("FHLB") - San Francisco stock

38,849

   

37,130

 

   Premises and equipment, net

7,318

   

7,443

 

   Prepaid expenses and other assets


8,234




7,659



           Total assets


$ 1,575,924




$ 1,632,122



 

   

 

Liabilities and Stockholders' Equity

         

Liabilities:

         

   Non-interest bearing deposits

$ 50,739

$ 48,173

   Interest bearing deposits


894,359




870,458



           Total deposits

945,098

   

918,631

 
           

   Borrowings

467,228

   

560,845

 

   Accounts payable, accrued interest and other liabilities


33,093




29,657



           Total liabilities

1,445,419

   

1,509,133

 
           

Stockholders' equity:

         

   Preferred stock, $.01 par value; (2,000,000 shares authorized;
        none issued and outstanding)

-

-

   Common stock, $.01 par value; (15,000,000 shares authorized;
        12,038,772 and 11,973,340 shares issued, respectively;
        6,823,796 and 6,956,815 shares outstanding, respectively)

120

120

   Additional paid-in capital

61,298

   

59,497

 

   Retained earnings

137,756

   

126,381

 

   Treasury stock at cost (5,214,976 and 5,016,525 shares,
         respectively)

(67,486

)

(62,046

)

   Unearned stock compensation

(973

)

(1,272

)

   Accumulated other comprehensive (loss) income, net of tax 


(210


)



309



           Total stockholders' equity


130,505




122,989



           Total liabilities and stockholders' equity


$ 1,575,924




$ 1,632,122





Page 9 of 14

<PAGE>

PROVIDENT FINANCIAL HOLDINGS, INC.
Consolidated Statements of Operations
(Unaudited - In Thousands, Except Earnings Per Share)

       
 

Quarter Ended
December 31,


 

Six Months Ended December 31,


   

2005



2004



2005



2004


Interest income:

             

   Loans receivable, net

$ 18,993

 

$ 15,766

 

$ 38,036

 

$ 30,449

   Investment securities

1,725

 

2,171

 

3,538

 

4,204

   FHLB - San Francisco stock

457

 

303

 

862

 

673

   Interest earning deposits


53



6



93



11


   Total interest income

21,228

 

18,246

 

42,529

 

35,337

               

Interest expense:

             

   Checking and money market deposits

311

 

294

 

598

 

589

   Savings deposits

838

 

1,172

 

1,742

 

2,407

   Time deposits

4,307

 

2,483

 

8,089

 

4,487

   Borrowings


4,806



3,922



10,164



7,527


   Total interest expense

10,262

 

7,871

 

20,593

 

15,010

















Net interest income

10,966

 

10,375

 

21,936

 

20,327

(Recovery) provision for loan losses


(27


)


260



38



902


Net interest income after provision for loan losses

10,993

10,115

21,898

19,425

               

Non-interest income:

             

   Loan servicing and other fees

791

 

450

 

1,434

 

849

   Gain on sale of loans, net

3,356

 

5,085

 

7,749

 

9,461

   Real estate operations, net

(26

)

151

 

(21

)

271

   Deposit account fees

550

 

420

 

1,044

 

875

   Gain on sale of investment securities

-

 

-

 

-

 

384

   Gain on sale of real estate

6,283

 

-

 

6,283

 

-

   Other


457



391



877



750


   Total non-interest income

11,411

6,497

17,366

12,590

               

Non-interest expense:

             

   Salaries and employee benefits

4,977

 

5,314

 

10,181

 

10,391

   Premises and occupancy

718

 

633

 

1,511

 

1,304

   Equipment

406

 

387

 

805

 

791

   Professional expenses

293

 

285

 

637

 

505

   Sales and marketing expenses

255

 

269

 

474

 

451

   Other


1,120



1,151



2,314



2,207


   Total non-interest expense

7,769

 

8,039

 

15,922

 

15,649

















Income before taxes

14,635

 

8,573

 

23,342

 

16,366

Provision for income taxes


6,252



3,539



10,026



7,077


   Net income


$ 8,383



$ 5,034



$ 13,316



$ 9,289


               

Basic earnings per share

$ 1.28

 

$ 0.77

 

$ 2.03

 

$ 1.41

Diluted earnings per share

$ 1.23

 

$ 0.71

 

$ 1.93

 

$ 1.31

Cash dividends per share


$ 0.14



$ 0.14



$ 0.28



$ 0.24




Page 10 of 14

<PAGE>

PROVIDENT FINANCIAL HOLDINGS, INC.
Consolidated Statement of Operations - Sequential Quarter
(Unaudited - Dollars in Thousands, Except Earnings Per Share)

   
 

Quarter Ended


 

December 31,

 

September 30,


2005



2005


Interest income:

     

   Loans receivable, net

$ 18,993

 

$ 19,043

   Investment securities

1,725

 

1,813

   FHLB - San Francisco stock

457

 

405

   Interest-earning deposits


53



40


   Total interest income

21,228

 

21,301

       

Interest expense:

     

   Checking and money market deposits

311

 

287

   Savings deposits

838

 

904

   Time deposits

4,307

 

3,782

   Borrowings


4,806



5,358


   Total interest expense

10,262

 

10,331









Net interest income

10,966

 

10,970

(Recovery) provision for loan losses


(27


)


65


Net interest income after provision for loan losses

10,993

10,905

       

Non-interest income:

     

   Loan servicing and other fees

791

 

643

   Gain on sale of loans, net

3,356

 

4,393

   Real estate operations, net

(26

)

5

   Deposit account fees

550

 

494

   Gain on sale of real estate

6,283

 

-

   Other


457



420


   Total non-interest income

11,411

5,955

       

Non-interest expense:

     

   Salaries and employee benefits

4,977

 

5,204

   Premises and occupancy

718

 

793

   Equipment

406

 

399

   Professional expenses

293

 

344

   Sales and marketing expenses

255

 

219

   Other


1,120



1,194


   Total non-interest expense

7,769

 

8,153









Income before taxes

14,635

 

8,707

Provision for income taxes


6,252



3,774


   Net income


$ 8,383



$ 4,933


       

Basic earnings per share

$ 1.28

 

$ 0.75

Diluted earnings per share

$ 1.23

 

$ 0.71

Cash dividends per share


$ 0.14



$ 0.14




Page 11 of 14

<PAGE>

PROVIDENT FINANCIAL HOLDINGS, INC.
Financial Highlights
(Unaudited - Dollars in Thousands, Except Share Information)

 

Quarter Ended
December 31,


 
Six Months Ended
December 31,

 

2005


 

2004


 

2005


 

2004


SELECTED FINANCIAL RATIOS:

Return on average assets

2.13%

 

1.37%

 

1.67%

 

1.31%

Return on average stockholders' equity

26.12%

 

17.60%

 

21.01%

 

16.50%

Stockholders' equity to total assets

8.28%

 

7.68%

 

8.28%

 

7.68%

Net interest spread

2.67%

 

2.80%

 

2.65%

 

2.84%

Net interest margin

2.87%

 

2.93%

 

2.83%

 

2.98%

Efficiency ratio

34.72%

 

47.65%

 

40.51%

 

47.54%

Average interest earning assets to average

             

   interest bearing liabilities

108.32%

 

106.91%

 

107.81%

 

107.02%

               

SELECTED FINANCIAL DATA:

             

Basic earnings per share

$   1.28

 

$   0.77

 

$   2.03

 

$   1.41

Diluted earnings per share

$   1.23

 

$   0.71

 

$   1.93

 

$   1.31

Book value per share 

$ 19.12

 

$ 16.60

 

$ 19.12

 

$ 16.60

Shares used for basic EPS computation

6,545,650

 

6,576,530

 

6,565,218

 

6,589,145

Shares used for diluted EPS computation

6,840,581

 

7,107,785

 

6,883,769

 

7,090,564

Total shares issued and outstanding

6,823,796

 

7,011,935

 

6,823,796

 

7,011,935

               

ASSET QUALITY RATIOS:

             

Non-performing loans to loans held for investment, net

0.07%

 

0.11%

       

Non-performing assets to total assets

0.05%

 

0.08%

       

Allowance for loan losses to non-performing loans

1,089.87%

 

742.58%

       

Allowance for loan losses to gross loans held for

             

   investment

0.79%

 

0.81%

       
               

REGULATORY CAPITAL RATIOS:

             

Tangible equity ratio

8.02%

 

6.31%

       

Tier 1 (core) capital ratio

8.02%

 

6.31%

       

Total risk-based capital ratio

13.99%

 

11.18%

       

Tier 1 risk-based capital ratio

13.00%

 

10.24%

       
               

LOANS ORIGINATED FOR SALE:

             

Retail originations

$   87,382

 

$   93,099

 

$  220,484

 

$ 176,351

Wholesale originations

215,018


 

217,798


 

471,173


 

435,809


   Total loans originated for sale

$ 302,400

 

$ 310,897

 

$ 691,657

 

$ 612,160

               

LOANS SOLD:

             

Servicing released

$ 304,895

 

$ 301,613

 

$ 697,755

 

$ 548,999

Servicing retained

7,857


 

19,455


 

14,494


 

39,206


   Total loans sold

$ 312,752

 

$ 321,068

 

$ 712,249

 

$ 624,205



Page 12 of 14

<PAGE>

PROVIDENT FINANCIAL HOLDINGS, INC.
Financial Highlights
(Unaudited - Dollars in Thousands)

 

As of December 31,


 

2005


 

2004


 

Balance



Rate


 

Balance



Rate


INVESTMENT SECURITIES:

             

Held to maturity:

             

U.S. government sponsored enterprise debt securities

$ 51,027

 

2.83

%

 

$ 54,030

 

2.78

%

U.S. government agency mortgage-backed securities ("MBS")

3

 

9.78

   

4

 

10.79

 

Corporate bonds

-

 

-

   

993

 

6.80

 

Certificates of deposit

200


 

3.25

   

200


 

1.38

 

   Total investment securities held to maturity

51,230

 

2.83

   

55,227

 

2.85

 
                   

Available for sale (at fair value):

                 

U.S. government sponsored enterprise debt securities

24,218

 

2.86

   

24,441

 

2.86

 

U.S. government agency MBS

45,039

 

4.09

   

63,658

 

3.94

 

U.S. government sponsored enterprise MBS

72,041

 

3.87

   

110,568

 

3.72

 

Private issue collateralized mortgage obligations ("CMO")

6,183

 

3.64

   

8,601

 

3.66

 

Freddie Mac common stock

392

       

442

     

Fannie Mae common stock

19

       

28

     

Other common stock

498


       

-


     

   Total investment securities available for sale

148,390


 

3.74

   

207,738


 

3.68

 

       Total investment securities

$ 199,620

 

3.51

%

 

$ 262,965

 

3.50

%

                   

LOANS HELD FOR INVESTMENT:

                 

Single-family (1 to 4 units)

$ 830,420

 

5.54

%

 

$ 750,088

 

5.38

%

Multi-family (5 or more units)

120,399

 

5.98

   

84,912

 

5.57

 

Commercial real estate

128,905

 

6.78

   

118,471

 

6.37

 

Construction

148,039

 

8.29

   

143,705

 

6.19

 

Commercial business

13,816

 

8.01

   

15,895

 

6.99

 

Consumer

795

 

9.76

   

738

 

8.80

 

Other

11,617


 

8.40

   

11,497


 

7.02

 

   Total loans held for investment

1,253,991

 

6.09

%

 

1,125,306

 

5.64

%

                   

Undisbursed loan funds

(85,708

)

     

(79,777

)

   

Deferred loan costs

2,734

       

2,229

     

Allowance for loan losses

(9,253


)

     

(8,510


)

   

   Total loans held for investment, net

$1,161,764

       

$1,039,248

     
                   

Purchased loans serviced by others (included above)

$ 56,475

 

7.05

%

 

$ 40,889

 

5.98

%

                   

DEPOSITS :

                 

Checking accounts - non-interest bearing

$ 50,739

 

-

%

 

$ 45,061

 

-

%

Checking accounts - interest bearing

132,961

 

0.63

   

124,842

 

0.53

 

Savings accounts

225,339

 

1.41

   

314,481

 

1.45

 

Money market accounts

36,341

 

1.12

   

45,713

 

1.08

 

Time deposits

499,718


 

3.52

   

381,294


 

2.71

 

   Total deposits

$ 945,098

 

2.33

%

 

$ 911,391

 

1.76

%

               

Note: The interest rate described in the rate column is the weighted-average interest rate of all instruments, which are
           included in the balance of the respective line item.


Page 13 of 14

<PAGE>

PROVIDENT FINANCIAL HOLDINGS, INC.
Financial Highlights
(Unaudited - Dollars in Thousands)

 

As of December 31,


 

2005


 

2004


 

Balance



Rate


 

Balance



Rate


BORROWINGS:

             

Overnight

$  41,400

 

4.18

%

 

$  12,500

 

2.00

%

Six month or less

42,000

 

3.93

   

130,000

 

2.47

 

Over six to twelve months

10,000

 

2.71

   

5,000

 

2.61

 

Over one to two years

65,000

 

3.51

   

32,000

 

3.38

 

Over two to three years

67,000

 

3.81

   

60,000

 

3.48

 

Over three to four years

60,000

 

3.83

   

42,000

 

3.85

 

Over four to five years

70,000

 

4.91

   

60,000

 

3.83

 

Over five years

111,828


 

4.69

   

121,861


 

4.96

 

   Total borrowings

$ 467,228

 

4.17

%

 

$ 463,361

 

3.61

%

               
 

Quarter Ended

 

Six Months Ended

 
 

December 31,


 

December 31,


 
 

2005

 

2004

 

2005

 

2004

 

SELECTED AVERAGE BALANCE SHEETS:

Balance


 

Balance


 

Balance


 

Balance


 
                 

Loans receivable, net (1)

    $ 1,276,886

 

    $ 1,115,966

 

    $ 1,290,113

 

$ 1,070,697

 

Investment securities

207,093

 

268,944

 

215,729

 

264,214

 

FHLB stock

38,630

 

31,382

 

38,276

 

30,082

 

Interest earning deposits

5,629


 

1,328


 

5,164


 

1,397


 

Total interest earning assets

$1,528,238

 

$1,417,620

 

$1,549,282

 

$1,366,390

 
                 

Deposits

$   955,369

 

$   912,184

 

$   946,151

 

$   891,688

 

Borrowings

455,434


 

413,859


 

490,857


 

385,034


 

Total interest bearing liabilities

$1,410,803

 

$1,326,043

 

$1,437,008

 

$1,276,722

 
                 
 

Quarter Ended

 

Six Months Ended

 
 

December 31,


 

December 31,


 
 

2005

 

2004

 

2005

 

2004

 
 

Yield/Cost


 

Yield/Cost


 

Yield/Cost


 

Yield/Cost


 
                 

Loans receivable, net (1)

5.95%

 

5.65%

 

5.90%

 

5.69%

 

Investment securities

3.33%

 

3.23%

 

3.28%

 

3.18%

 

FHLB stock

4.73%

 

3.86%

 

4.50%

 

4.47%

 

Interest earning deposits

3.77%

 

1.81%

 

3.60%

 

1.57%

 

Total interest earning assets

5.56%

 

5.15%

 

5.49%

 

5.17%

 
                 

Deposits

2.27%

 

1.72%

 

2.19%

 

1.66%

 

Borrowings

4.19%

 

3.76%

 

4.11%

 

3.88%

 

Total interest bearing liabilities

2.89%

 

2.35%

 

2.84%

 

2.33%

 

(1) Includes loans held for investment, loans held for sale and receivable from sale of loans.

Note: The interest rate or yield/cost described in the rate or yield/cost column is the weighted-average interest rate
           or yield/cost of all instruments, which are included in the balance of the respective line item.


Page 14 of 14

<PAGE>