Press Release

Provident Financial Holdings, Inc. Reports Strong Third-Quarter Earnings

Company Release - 4/22/2004 6:30 AM ET

RIVERSIDE, Calif.--(BUSINESS WIRE)--April 22, 2004--Provident Financial Holdings, Inc. ("Company") (Nasdaq:PROV), the holding company for Provident Savings Bank, F.S.B. ("Bank"), today announced earnings for the third quarter of its fiscal year ending June 30, 2004.

For the quarter ended March 31, 2004, the Company reported net income of $4.11 million, or 57 cents per diluted share (on 7.21 million weighted-average shares outstanding), compared to net income of $4.59 million, or 61 cents per diluted share (on 7.47 million weighted-average shares outstanding), in the comparable period a year ago. The decrease in weighted-average shares outstanding reflects the Company's stock buyback programs.

"Our community banking business continues to improve as demonstrated by the appreciably higher net interest income which is driven by loan growth, transaction account (core deposits) growth and the increase in our net interest margin," said Craig G. Blunden, Chairman, President and Chief Executive Officer of the Company. "Moreover, our mortgage banking earnings remain strong as a result of our shift to higher margin products."

Return on average assets for the third quarter of fiscal 2004 was 1.25 percent, compared to 1.56 percent for the same period of fiscal 2003. Return on average stockholders' equity for the third quarter of fiscal 2004 was 15.33 percent, compared to 18.34 percent for the comparable period of fiscal 2003.

On a sequential quarter basis, net income for the third quarter of fiscal 2004 increased by $1.02 million to $4.11 million, or 33 percent, from $3.09 million in the second quarter of fiscal 2004; and diluted earnings per share increased 14 cents to 57 cents, or 33 percent, from 43 cents in the second quarter of fiscal 2004. Return on average assets increased 26 basis points to 1.25 percent for the third quarter of fiscal 2004 from 0.99 percent in the second quarter of fiscal 2004, while return on average equity increased 343 basis points to 15.33 percent for the third quarter of fiscal 2004 from 11.90 percent in the second quarter of fiscal 2004.

For the nine months ended March 31, 2004, net income was $10.79 million, a decrease of 11 percent from net income of $12.17 million for the comparable period in fiscal 2003; and diluted earnings per share for the nine months ended March 31, 2004, decreased eight cents, or five percent, to $1.49 from $1.57 for the comparable period last year. Return on average assets for the nine months ended March 31, 2004, was 1.13 percent, compared to 1.46 percent for the nine-month period a year earlier. Return on average stockholders' equity for the nine months ended March 31, 2004, was 13.65 percent, compared to 15.94 percent for the nine-month period a year earlier.

Net interest income after provision for loan losses increased $1.26 million, or 16 percent, to $9.22 million in the third quarter of fiscal 2004 from $7.96 million for the same period in fiscal 2003. Non-interest income decreased $1.79 million, or 27 percent, to $4.91 million in the third quarter of fiscal 2004 from $6.70 million in the comparable period of fiscal 2003. Non-interest expense increased $20,000 to $7.00 million in the third quarter of fiscal 2004 from $6.98 million in the comparable period in fiscal 2003.

The average balance of loans outstanding increased by $177.7 million to $945.3 million in the third quarter of fiscal 2004 from $767.6 million in the same quarter of fiscal 2003, while the average yield decreased by 72 basis points to 5.77 percent in the third quarter of fiscal 2004 from an average yield of 6.49 percent in the same quarter of fiscal 2003. The decrease in the average loan yield was primarily attributable to higher yielding loans prepaying and new loans funded at an average yield below the existing loan portfolio yield. Total portfolio loan originations (including purchased loans) in the third quarter of fiscal 2004 were $133.0 million, which consisted primarily of single-family, multi-family, commercial real estate and construction loans. This compares to total portfolio loan originations (including purchased loans) of $117.8 million in the third quarter of fiscal 2003. The balance outstanding of "preferred loans" (multi-family, construction, commercial real estate and commercial business loans) increased by $31.0 million, or 16 percent, to $229.6 million at March 31, 2004, from $198.6 million at March 31, 2003, while the ratio of preferred loans to total portfolio loans decreased to 26 percent at March 31, 2004, from 28 percent at March 31, 2003. Loan prepayments in the third quarter of fiscal 2004 were $112.2 million, compared to $89.0 million in the same quarter of fiscal 2003.

The average balance of deposits increased by $101.6 million to $828.3 million and the average cost of deposits decreased by 59 basis points to 1.58 percent in the third quarter of fiscal 2004, compared to an average balance of $726.7 million and an average cost of 2.17 percent in the same quarter last year. Transaction account balances (core deposits) increased by $131.9 million, or 31 percent, to $563.6 million at March 31, 2004, from $431.7 million at March 31, 2003, while time deposits decreased by $29.7 million, or 10 percent, to $281.5 million at March 31, 2004, from $311.2 million at March 31, 2003.

The average balance of FHLB advances increased by $33.7 million to $339.2 million, and the average cost of advances decreased 17 basis points to 3.77 percent in the third quarter of fiscal 2004, compared to an average balance of $305.5 million and an average cost of 3.94 percent in the same quarter of fiscal 2003. The decrease in the average cost of FHLB advances was primarily the result of maturing higher cost advances replaced by new advances with lower costs and the utilization of overnight advances at a significantly lower cost.

The net interest margin during the third quarter of fiscal 2004 increased 13 basis points to 3.09 percent, compared to 2.96 percent during the same quarter last year. On a sequential quarter basis, the net interest margin in the third quarter of fiscal 2004 increased 14 basis points from 2.95 percent in the second quarter of fiscal 2004. For the nine months ended March 31, 2004, the net interest margin increased to 2.98 percent, compared to 2.94 percent during the same period last year.

During the third quarter of fiscal 2004, the provision for loan losses was $420,000, compared to $205,000 during the same period of fiscal 2003. The increase in the provision was primarily attributable to the downgrade of seven commercial business loans to two borrowers, in addition to loan growth during the quarter. The allowance for loan losses is considered sufficient to absorb potential losses inherent in loans held for investment.

The decrease in non-interest income in the third quarter of fiscal 2004 compared to the same period of fiscal 2003 was primarily the result of a decrease in the gain on sale of loans. The gain on sale of loans decreased by $1.3 million, or 27 percent, to $3.6 million, which was primarily attributable to a lower volume of loans originated for sale ($252.1 million in the third quarter of fiscal 2004, compared to $302.2 million in the third quarter of fiscal 2003), as a result of higher mortgage interest rates that led to lower refinance volumes. The loan sale margin was 117 basis points in the third quarter of fiscal 2004, down from 142 basis points in the prior year.

In the third quarter of fiscal 2004, the fair-value adjustment of derivative financial instruments (Statement of Financial Accounting Standards ("SFAS") No. 133) on the consolidated statement of operations was an unfavorable adjustment of $379,000, compared to a favorable adjustment of $208,000 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 may have an adverse impact on future earnings.

During the third quarter, the Company implemented the SEC guidance described in the SEC Staff Accounting Bulletin No. 105, "Application of Accounting Principles to Loan Commitments," which does not allow for the recognition of servicing released premiums on commitments to extend credit on loans to be held for sale. Consequently, the Company excluded from its SFAS No. 133 adjustment $837,000 of estimated servicing released premiums. This income will be realized in future periods when the underlying loans are funded and sold.

Non-interest expense for the third quarter of fiscal 2004 was relatively stable at $7.0 million, compared to the same quarter in fiscal 2003. An increase in compensation expense was largely offset by reductions in equipment expense, sales and marketing expenses and other expense.

The Company's efficiency ratio for the third quarter of fiscal 2004 increased to 48 percent from 47 percent in the third quarter of 2003, a result of the decrease in non-interest income. For the nine months ended March 31, 2004, the efficiency ratio increased to 52 percent from 49 percent during the same period in 2003.

Non-performing assets increased to $1.5 million, or 0.11 percent of total assets, at March 31, 2004, compared to $1.0 million, or 0.09 percent of total assets, at March 31, 2003. The allowance for loan losses was $7.9 million at March 31, 2004, or 0.89 percent of gross loans held for investment, compared to $7.4 million, or 1.04 percent of gross loans held for investment, at March 31, 2003.

During the quarter ended March 31, 2004, the Company repurchased 25,000 shares of its common stock at an average cost of $23.65 per share. For the fiscal year to date, the Company repurchased 396,100 shares of its common stock at an average cost of $20.37 per share. Currently, 116,669 shares remain under the existing share repurchase authorization.

The Bank currently operates 12 retail/business banking offices in Riverside County and San Bernardino County, along with 10 Provident Bank Mortgage loan production offices located throughout Southern California.

The Company will host a conference call for institutional investors and bank analysts on Friday, April 23, 2004, at 10:00 a.m. (Pacific Time) to discuss its financial results. The conference call can be accessed by dialing 800-450-0788 and requesting the Provident Financial Holdings Earnings Release Conference Call. An audio replay of the conference call will be available through Friday, April 30, 2004, by dialing 800-475-6701 and referencing access code number 727411.

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, 2003.

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

                                                March 31,   June 30,
                                                  2004        2003
---------------------------------------------- -----------------------
Assets
 Cash                                             $32,367     $48,851
 Investment securities - held to maturity
  (fair value $62,501 and $77,210,
  respectively)                                    62,202      76,838
 Investment securities - available for sale at
  fair value                                      214,970     220,273
 Loans held for investment, net of allowance
  for loan losses of $7,884 and $7,218,
  respectively                                    881,418     744,219
 Loans held for sale, at lower of cost or
  market                                            7,102       4,247
 Receivable from sale of loans                    117,976     114,902
 Accrued interest receivable                        4,959       4,934
 Real estate held for investment, net              10,320      10,643
 Real estate owned, net                                 -         523
 Federal Home Loan Bank stock                      27,635      20,974
 Premises and equipment, net                        8,009       8,045
 Prepaid expenses and other assets                  7,129       7,057
---------------------------------------------- -----------------------

           Total assets                        $1,374,087  $1,261,506
---------------------------------------------- -----------------------

Liabilities and Stockholders' Equity
Liabilities:
 Non-interest bearing deposits                    $44,698     $43,840
 Interest bearing deposits                        800,429     710,266
---------------------------------------------- -----------------------
           Total deposits                         845,127     754,106

 Borrowings                                       385,385     367,938
 Accounts payable, accrued interest and other
  liabilities                                      33,591      32,584
---------------------------------------------- -----------------------
           Total liabilities                    1,264,103   1,154,628

Stockholders' equity:
 Preferred stock, $.01 par value; authorized
  2,000,000 shares; none issued and
  outstanding                                           -           -
 Common stock, $.01 par value; authorized
  15,000,000 shares; issued 11,896,565 and
  11,769,890 shares, respectively; outstanding
  7,206,388 and 7,479,671 shares,
  respectively).                                      119         118
 Additional paid-in capital                        56,866      54,691
 Retained earnings                                107,763      98,660
 Treasury stock at cost (4,690,177 and
  4,290,219 shares, respectively)                 (53,950)    (45,801)
 Unearned stock compensation                       (2,035)     (2,450)
 Accumulated other comprehensive income, net
  of tax                                            1,221       1,660
---------------------------------------------- -----------------------

           Total stockholders' equity             109,984     106,878
---------------------------------------------- -----------------------

           Total liabilities and stockholders'
            equity                             $1,374,087  $1,261,506
---------------------------------------------- -----------------------


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

                                     Quarter Ended   Nine months Ended
                                       March 31,         March 31,
                                    2004     2003     2004     2003
---------------------------------- -----------------------------------
Interest income:
     Loans receivable, net         $13,643  $12,450  $39,449  $36,655
     Investment securities           2,204    2,346    6,065    7,503
     FHLB stock                        237      234      670      627
     Interest earning deposits           1        1       11       10
---------------------------------- -----------------------------------
     Total interest income          16,085   15,031   46,195   44,795

Interest expense:
     NOW and money market checking     335      367    1,074    1,183
     Savings deposits                1,358    1,080    3,989    3,004
     Time deposits                   1,562    2,447    5,001    8,413
     Borrowings                      3,188    2,968    9,318    9,120
---------------------------------- -----------------------------------
     Total interest expense          6,443    6,862   19,382   21,720

---------------------------------- -----------------------------------
Net interest income                  9,642    8,169   26,813   23,075
Provision for loan losses              420      205      689      970
---------------------------------- -----------------------------------
Net interest income after
 provision for loan losses           9,222    7,964   26,124   22,105

Non-interest income
     Loan servicing and other fees     533      363    1,599    1,323
     Gain on sale of loans, net      3,604    4,935    9,497   13,954
     Real estate operations, net        19      177      222      529
     Deposit account fees              507      438    1,491    1,312
     Gain on sale of investment
      securities                         -      428        -      694
     Other                             243      359      938    1,185
---------------------------------- -----------------------------------
     Total non-interest income       4,906    6,700   13,747   18,997

Non-interest expense
     Salaries and employee
      benefits                       4,781    4,557   14,028   13,394
     Premises and occupancy            607      606    1,830    1,860
     Equipment                         430      556    1,279    1,516
     Professional expenses             217      157      604      513
     Sales and marketing expenses      170      203      707      651
     Other                             795      901    2,733    2,822
---------------------------------- -----------------------------------
     Total non-interest expense      7,000    6,980   21,181   20,756

---------------------------------- -----------------------------------
Income before taxes                  7,128    7,684   18,690   20,346
Provision for income taxes           3,014    3,096    7,904    8,175
---------------------------------- -----------------------------------
     Net income                     $4,114   $4,588  $10,786  $12,171
---------------------------------- -----------------------------------

Basic earnings per share             $0.61    $0.66    $1.60    $1.69
Diluted earnings per share           $0.57    $0.61    $1.49    $1.57
Cash dividends per share             $0.10    $0.03    $0.23    $0.10
---------------------------------- -----------------------------------


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

                                                   Quarter Ended
                                             -------------------------
                                              March 31,   December 31,
                                                2004         2003
-------------------------------------------- -------------------------
Interest income:
     Loans receivable, net                       $13,643      $12,966
     Investment securities                         2,204        2,074
     FHLB stock                                      237          203
     Interest-earning deposits                         1            6
-------------------------------------------- -------------------------
     Total interest income                        16,085       15,249

Interest expense:
     Checking and money market accounts              335          375
     Savings accounts                              1,358        1,389
     Time deposits                                 1,562        1,609
     Borrowings                                    3,188        3,088
-------------------------------------------- -------------------------
     Total interest expense                        6,443        6,461

-------------------------------------------- -------------------------
Net interest income                                9,642        8,788
Provision for loan losses                            420          269
-------------------------------------------- -------------------------
Net interest income after provision for loan
 losses                                            9,222        8,519

Non-interest income:
     Loan servicing and other fees                   533          543
     Gain on sale of loans, net                    3,604        2,739
     Real estate operations, net                      19           13
     Deposit account fees                            507          504
     Other                                           243          315
-------------------------------------------- -------------------------
     Total non-interest income                     4,906        4,114

Non-interest expense:
     Salaries and employee benefits                4,781        4,666
     Premises and occupancy                          607          568
     Equipment                                       430          454
     Professional expenses                           217          229
     Sales and marketing expenses                    170          306
     Other                                           795          992
-------------------------------------------- -------------------------
     Total non-interest expense                    7,000        7,215

-------------------------------------------- -------------------------
Income before taxes                                7,128        5,418
Provision for income taxes                         3,014        2,327
-------------------------------------------- -------------------------
     Net income                                   $4,114       $3,091
-------------------------------------------- -------------------------

Basic earnings per share                           $0.61        $0.46
Diluted earnings per share                         $0.57        $0.43
Cash dividends per share                           $0.10        $0.07
-------------------------------------------- -------------------------


                  PROVIDENT FINANCIAL HOLDINGS, INC.
                         Financial Highlights
                             (Unaudited)

                               Quarter Ended       Nine months Ended
                                 March 31,             March 31,
                           --------------------- ---------------------
                             2004       2003       2004       2003
                           ---------- ---------- ---------- ----------
SELECTED FINANCIAL RATIOS:
Return on average assets        1.25%      1.56%      1.13%      1.46%
Return on average
 stockholders' equity          15.33%     18.34%     13.65%     15.94%
Stockholders' equity to
 total assets                   8.00%      8.58%      8.00%      8.58%
Net interest spread             2.95%      2.75%      2.84%      2.73%
Net interest margin             3.09%      2.96%      2.98%      2.94%
Efficiency ratio               48.12%     46.94%     52.22%     49.33%
Average interest earning
 assets to average
 interest bearing
 liabilities                  106.89%    106.83%    106.97%    107.53%

SELECTED FINANCIAL DATA:
Basic earnings per share       $0.61      $0.66      $1.60      $1.69
Diluted earnings per share     $0.57      $0.61      $1.49      $1.57
Book value per share          $15.26     $13.60     $15.26     $13.60
Shares used for basic EPS
 computation               6,740,983  6,936,031  6,741,098  7,183,840
Shares used for diluted
 EPS computation           7,213,613  7,472,940  7,214,427  7,742,203
Total shares issued and
 outstanding               7,206,388  7,453,234  7,206,388  7,453,234

ASSET QUALITY RATIOS:
Non-performing loans to
 loans held for
 investment, net                0.17%      0.11%
Non-performing assets to
 total assets                   0.11%      0.09%
Allowance for loan losses
 to non-performing loans.     522.47%    943.52%
Allowance for loan losses
 to gross loans held for
 investment                     0.89%      1.04%

REGULATORY CAPITAL RATIOS:
Tangible equity ratio           6.43%      6.63%
Tier 1 (core) capital
 ratio                          6.43%      6.63%
Total risk-based capital
 ratio                         11.68%     13.50%
Tier 1 risk-based capital
 ratio                         10.75%     12.39%

LOANS ORIGINATED FOR SALE
 (In Thousands):
Retail originations         $110,316   $114,824   $355,331   $334,441
Wholesale originations       141,772    187,344    433,104    545,666
                           ---------- ---------- ---------- ----------
   Total loans originated
    for sale                $252,088   $302,168   $788,435   $880,107

LOANS SOLD AND SETTLED (In
 Thousands):
Servicing released          $149,634   $313,969   $638,411   $851,609
Servicing retained            42,272     10,230    165,427     19,026
                           ---------- ---------- ---------- ----------
   Total loans sold and
    settled                 $191,906   $324,199   $803,838   $870,635


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

                                              As of March 31,
                                     ---------------------------------
                                          2004             2003
                                     ---------------- ----------------
                                      Balance   Rate    Balance  Rate
                                     --------- ------ --------- ------
INVESTMENT SECURITIES:
Held to maturity:
U.S. government agency securities     $59,204   2.93% $104,254   2.87%
U.S. government mortgage-backed
 securities                                 6  12.66%        8  15.28%
Corporate bonds                         2,792   7.04%    2,775   7.09%
Time deposits at other banks              200   1.00%      100   1.19%
                                     ---------        ---------
   Total investment securities held
    to maturity                        62,202   3.11%  107,137   2.98%

Available for sale (at fair value):
U.S. government agency securities      22,871   2.85%   36,991   2.74%
U.S. government mortgage-backed
 securities                            18,336   3.66%        -      -
U.S. government agency mortgage-
 backed securities                    159,210   3.76%  155,379   4.30%
Collateralized mortgage obligations    13,815   3.67%    9,053   4.45%
Freddie Mac common stock                  709              637
Fannie Mae common stock                    29               26
                                     ---------        ---------
   Total investment securities
    available for sale                214,970   3.64%  202,086   4.01%
                                     ---------        ---------
      Total investment securities    $277,172   3.52% $309,223   3.65%

LOANS HELD FOR INVESTMENT:
Single-family (1 to 4 units)         $651,123   5.40% $503,867   5.97%
Multi-family (5 or more units)         62,023   5.89%   47,260   5.98%
Commercial real estate                 94,929   6.59%   84,878   6.84%
Construction                          133,400   5.49%   91,760   6.22%
Commercial business                    16,693   6.75%   22,980   7.48%
Consumer                                  681   8.74%    1,050   8.09%
Other                                   6,373   6.79%    5,386   7.64%
                                     ---------        ---------
   Total loans held for investment    965,222   5.60%  757,181   6.16%

Undisbursed loan funds                (77,428)         (48,311)
Deferred loan costs, net                1,508              388
Allowance for loan losses              (7,884)          (7,350)
                                     ---------        ---------
   Total loans held for investment,
    net                              $881,418         $701,908

Purchased loans serviced by others
 (net) included above                 $36,324   6.21%  $46,143   6.56%

DEPOSITS :
Checking accounts - non-interest
 bearing                              $44,698          $40,855
Checking accounts - interest bearing  123,007   0.58%   99,752   0.77%
Savings accounts                      348,640   1.48%  243,699   1.88%
Money market accounts                  47,299   1.22%   47,349   1.48%
Time deposits                         281,483   2.38%  311,178   2.98%
                                     ---------        ---------
   Total deposits                    $845,127   1.56% $742,833   2.06%

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.


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

                                               As of March 31,
                                       -------------------------------
                                            2004            2003
                                       --------------- ---------------
                                        Balance  Rate   Balance  Rate
                                       --------------- ---------------
BORROWINGS:
Overnight                               $99,500  1.10% $102,000  1.44%
Six month or less                        15,000  6.01%    2,000  7.45%
Over nine months to one year             10,000  5.79%   18,031  5.78%
Over one year to two years               27,000  4.33%   25,000  5.92%
Over two years to three years            20,000  2.48%   27,000  4.33%
Over three years to four years           52,000  3.81%        -     -
Over four years to five years            50,000  3.52%   52,000  3.81%
Over five years                         111,885  5.00%   86,914  5.39%
                                       ----------      ----------
   Total borrowings                    $385,385  3.52% $312,945  3.83%


                            Quarter Ended         Nine months Ended
                              March 31,               March 31,
                       ----------------------- -----------------------
                          2004        2003        2004        2003
SELECTED AVERAGE         Balance     Balance     Balance     Balance
 BALANCE SHEETS:
                       ----------- ----------- ----------- -----------

Loans receivable, net
 (1)                     $945,349    $767,646    $894,690    $730,527
Investment securities     276,845     316,573     280,330     298,225
FHLB stock                 25,191      18,139      22,766      15,536
Interest earning
 deposits                     502         301       1,277         929
                       ----------- ----------- ----------- -----------
Total interest earning
 assets                $1,247,887  $1,102,659  $1,199,063  $1,045,217

Deposits                 $828,267    $726,658    $803,229    $707,064
Borrowings                339,186     305,522     317,659     264,974
                       ----------- ----------- ----------- -----------
Total interest bearing
 liabilities           $1,167,453  $1,032,180  $1,120,888    $972,038

                            Quarter Ended         Nine months Ended
                              March 31,               March 31,
                       ----------------------- -----------------------
                          2004        2003        2004        2003
                       Yield/Cost  Yield/Cost  Yield/Cost  Yield/Cost
                       ----------- ----------- ----------- -----------

Loans receivable, net
 (1)                         5.77%       6.49%       5.88%       6.69%
Investment securities        3.18%       2.96%       2.88%       3.35%
FHLB stock                   3.76%       5.16%       3.92%       5.38%
Interest earning
 deposits                    0.72%       1.33%       1.15%       1.44%
Total interest earning
 assets                      5.16%       5.45%       5.14%       5.71%

Deposits                     1.58%       2.17%       1.66%       2.37%
Borrowings                   3.77%       3.94%       3.89%       4.58%
Total interest bearing
 liabilities                 2.21%       2.70%       2.30%       2.98%

(1) Includes loans held for sale.

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.
    CONTACT: Provident Financial Holdings, Inc.
             Craig G. Blunden/Donavon P. Ternes, 909-686-6060

    SOURCE: Provident Financial Holdings, Inc.