prov8k73014exh991.htm

Exhbit 99.1


3756 Central Avenue Riverside, CA 92506 (951) 686-6060

PROVIDENT FINANCIAL HOLDINGS REPORTS

FOURTH QUARTER FISCAL 2014 EARNINGS

FOURTH QUARTER HIGHLIGHTS INCLUDE:

Earnings Rise on Revenue Growth compared to Prior Sequential Quarter

Net Interest Margin Expands 26 Basis Points compared to Same Quarter Last Year

Preferred Loans Increase by $44.5 Million or 12% since June 30, 2013

Non-Performing Assets Decline by 23% since June 30, 2013

Net Charge-Offs Transition to Net Recoveries for the Quarter

Total Non-Interest Expense Declines 19% compared to the Same Quarter Last Year

Repurchased 356,608 Shares of Common Stock during the Current Quarter

Riverside, Calif. – July 30, 2014 – Provident Financial Holdings, Inc. (“Company”), NASDAQ GS: PROV, the holding company for Provident Savings Bank, F.S.B. (“Bank”), today announced fourth quarter earnings for the fiscal year ended June 30, 2014.

For the quarter ended June 30, 2014, the Company reported net income of $2.09 million, or $0.22 per diluted share (on 9.70 million average diluted shares outstanding), compared to net income of $5.26 million, or $0.49 per diluted share (on 10.63 million average diluted shares outstanding), in the comparable period a year ago. The decrease in net income for the fourth quarter of fiscal 2014 was primarily attributable to an $8.17

Page 1 of 22

million decrease in the gain on sale of loans, partly offset by a $3.21 million decrease in salaries and employee benefits expense and a decrease of $2.36 million in the provision for income taxes, compared to the same period one year ago.

“I am pleased with our improved financial results this quarter in comparison to the quarter ended March 31, 2014. We have been successful in capturing our share of increased opportunities resulting from improved general economic conditions. Looking forward, we have the capital, expertise and banking professionals to prudently grow the Company and look forward to doing so in fiscal 2015,” said Craig G. Blunden, Chairman and Chief Executive Officer of the Company. “We have made significant progress in adjusting our mortgage banking business model commensurate with the lower volume environment which is evidenced by this quarter’s improved profitability. We believe the actions we took in fiscal 2014 have established the foundation for better mortgage banking financial results in fiscal 2015.”

As of June 30, 2014, the Bank exceeded all regulatory capital requirements with Tier 1 Leverage, Tier 1 Risk-Based and Total Risk-Based capital ratios of 12.53 percent, 18.72 percent and 19.98 percent, respectively. As of June 30, 2013, these ratios were 13.12 percent, 21.36 percent and 22.64 percent, respectively.

Return on average assets for the fourth quarter of fiscal 2014 decreased to 0.75 percent from 1.73 percent for the same period of fiscal 2013, and return on average stockholders’ equity for the fourth quarter of fiscal 2014 decreased to 5.66 percent from 13.29 percent for the comparable period of fiscal 2013.

On a sequential quarter basis, the fourth quarter of fiscal 2014 net income reflects a $692,000, or 49 percent, increase from net income of $1.40 million in the third quarter

Page 2 of 22

of fiscal 2014. The increase in net income in the fourth quarter of fiscal 2014 was primarily attributable to an increase of $2.73 million in the gain on sale of loans, partly offset by an increase of $1.06 million in salaries and employee benefits expense compared to the third quarter of fiscal 2014. Diluted earnings per share for the fourth quarter of fiscal 2014 increased by 57 percent to $0.22 per share from $0.14 per share in the third quarter of fiscal 2014. Return on average assets increased to 0.75 percent for the fourth quarter of fiscal 2014 from 0.50 percent in the third quarter of fiscal 2014; and return on average stockholders’ equity for the fourth quarter of fiscal 2014 was 5.66 percent, compared to 3.70 percent for the third quarter of fiscal 2014.

For the fiscal year ended June 30, 2014, net income decreased to $6.61 million from $25.80 million in the comparable period ended June 30, 2013; and diluted earnings per share for the twelve months ended June 30, 2014 decreased to $0.65 from $2.38 for the fiscal 2013. The decrease was primarily attributable to the decline in the gain on sale of loans, which was partly offset by an increase in the recovery from the allowance for loan losses and declines in salaries and employee benefits expense and in the provision for income taxes. Total loan originations and purchases in fiscal 2014 and 2013 were $2.14 billion and $3.59 billion, respectively, while $2.00 billion and $3.52 billion, respectively, were sold to investors.

Net interest income increased $74,000, or one percent, to $7.66 million in the fourth quarter of fiscal 2014 from $7.58 million for the same quarter of fiscal 2013, attributable to a 26 basis point increase in the net interest margin, partly offset by a $99.7 million, or nine percent, decrease in average interest-earning assets. Non-interest income decreased $8.06 million, or 46 percent, to $9.56 million in the fourth quarter of fiscal

Page 3 of 22

2014 from $17.62 million in the same quarter of fiscal 2013. Non-interest expense decreased $3.31 million, or 19 percent, to $14.21 million in the fourth quarter of fiscal 2014 from $17.52 million in the same quarter of fiscal 2013. The decreases in non-interest income and non-interest expense relate primarily to mortgage banking operations.

The average balance of loans outstanding, including loans held for sale, decreased by $58.5 million, or six percent, to $869.6 million in the fourth quarter of fiscal 2014 from $928.1 million in the same quarter of fiscal 2013, primarily due to loan principal payments and a decrease in loans held for sale attributable to the decrease in mortgage banking activity, partly offset by an increase in loans held for investment. The average yield on loans receivable decreased by nine basis points to 4.09 percent in the fourth quarter of fiscal 2014 from an average yield of 4.18 percent in the same quarter of fiscal 2013. The decrease in the average loan yield was primarily attributable to payoffs of loans which had a higher yield than the average yield of loans held for investment and adjustable rate loans repricing to lower current market interest rates, partly offset by a higher average yield on loans held for sale. The average balance of loans held for sale in the fourth quarter of fiscal 2014 was $99.1 million with the average yield of 4.29 percent as compared to $178.0 million with the average yield of 3.47 percent in the same quarter of fiscal 2013. Loans originated and purchased for investment in the fourth quarter of fiscal 2014 totaled $47.9 million, consisting primarily of multi-family and single-family loans. The outstanding balance of “preferred loans” (multi-family, commercial real estate, construction and commercial business loans) increased by $44.5 million, or 12 percent, to $401.0 million at June 30, 2014 from $356.5 million at June 30, 2013. The percentage of preferred loans to total loans held for investment at June 30, 2014 increased

Page 4 of 22

to 51 percent from 47 percent at June 30, 2013. Loan principal payments received in the fourth quarter of fiscal 2014 were $46.1 million, compared to $37.3 million in the same quarter of fiscal 2013. In addition, real estate acquired in the settlement of loans (real estate owned), gross of any allowances, in the fourth quarter of fiscal 2014 declined to $632,000, compared to $1.7 million in the same quarter of fiscal 2013, due primarily to the improvement in the credit quality of the loan portfolio and stronger real estate markets.

The average balance of investment securities decreased by $3.1 million, or 15 percent, to $17.0 million in the fourth quarter of fiscal 2014 from $20.1 million in the same quarter of fiscal 2013. The decrease was attributable to principal payments received on mortgage-backed securities during the last 12 months, partly offset by an $800,000 investment in short-term time deposits at four minority-owned financial institutions to help fulfill the Company’s Community Reinvestment Act obligation. The average yield on investment securities decreased 11 basis points to 1.86 percent in the fourth quarter of fiscal 2014 from 1.97 percent for the same quarter of fiscal 2013. The decline in the average yield was primarily attributable to the downward repricing of adjustable rate mortgage-backed securities and the placement of the short-term time deposits referred to above at an average yield of 0.50 percent.

In the fourth quarter of fiscal 2014, the Federal Home Loan Bank (“FHLB”) – San Francisco announced a partial redemption of excess capital stock held by member banks and a cash dividend. As a result, $1.6 million of excess capital stock was redeemed at par and a $178,000 cash dividend was received by the Bank in the fourth

Page 5 of 22

quarter of fiscal 2014. This compares to the same quarter last year when the Bank received a $2.0 million partial redemption and a $158,000 cash dividend.

The average balance of the Company’s interest-earning deposits, primarily cash with the Federal Reserve Bank of San Francisco, decreased $29.6 million, or 14 percent, to $178.6 million in the fourth quarter of fiscal 2014 from $208.2 million in the same quarter of fiscal 2013. The Bank maintains high levels of cash and cash equivalents in response to the uncertain interest rate environment and uses its available liquidity to fund its mortgage banking operations, to fund new loans held for investment, and to pay off borrowings as they mature. The average yield earned on interest-earning deposits was 0.25 percent in both the fourth quarters of fiscal 2014 and 2013 and lower than the yield that could have been earned if the excess liquidity was deployed in loans or investment securities.

Average deposits decreased $22.7 million, or two percent, to $902.7 million in the fourth quarter of fiscal 2014 from $925.4 million in the same quarter of fiscal 2013. The average cost of deposits decreased by 11 basis points to 0.56 percent in the fourth quarter of fiscal 2014 from 0.67 percent in the same quarter last year, primarily due to higher cost time deposits repricing to lower current market interest rates and a lower percentage of time deposits to the total deposit balance. Transaction account balances or “core deposits” increased $6.2 million, or one percent, to $527.0 million at June 30, 2014 from $520.8 million at June 30, 2013, while time deposits decreased $31.3 million, or eight percent, to $370.9 million at June 30, 2014 from $402.2 million at June 30, 2013, consistent with the Bank’s strategy to decrease the percentage of time deposits in its deposit base and to increase the percentage of lower cost checking and savings accounts.

Page 6 of 22

The average balance of borrowings, which consisted of FHLB – San Francisco advances, decreased $61.9 million, or 58 percent, to $44.6 million and the average cost of advances decreased 40 basis points to 3.20 percent in the fourth quarter of fiscal 2014, compared to an average balance of $106.5 million and an average cost of 3.60 percent in the same quarter of fiscal 2013. The decrease in borrowings was primarily attributable to scheduled maturities.

The net interest margin during the fourth quarter of fiscal 2014 increased 26 basis points to 2.85 percent from 2.59 percent in the same quarter last year. The increase was primarily due to the decrease in the average cost of interest-bearing liabilities. The average yield of interest-earning assets increased two basis points primarily due to the higher average yield of FHLB – San Francisco stock and the lower level of excess liquidity invested at a nominal yield, partly offset by the lower average yields of loans receivable and investment securities. The decline in the average cost of liabilities was primarily due to the downward repricing of time deposits to current market interest rates and the decline in the average cost of borrowings as higher costing FHLB advances were repaid at maturity.

During the fourth quarter of fiscal 2014, the Company recorded a recovery from the allowance for loan losses of $(691,000), compared to the recovery of $(1.54 million) recorded during the same period of fiscal 2013 and the $(849,000) recovery recorded in the third quarter of fiscal 2014 (sequential quarter).

Non-performing assets, with underlying collateral primarily located in Southern California, decreased to $18.4 million, or 1.66 percent of total assets, at June 30, 2014, compared to $24.0 million, or 1.98 percent of total assets, at June 30, 2013. Non-

Page 7 of 22

performing loans at June 30, 2014 decreased $5.8 million or 27 percent since June 30, 2013 to $15.9 million and were primarily comprised of 35 single-family loans ($10.4 million); six commercial real estate loans ($2.4 million); seven multi-family loans ($3.1 million) and two commercial business loans ($92,000). Real estate owned acquired in the settlement of loans at June 30, 2014 was primarily comprised of two single-family properties ($494,000) and two commercial real estate properties ($2.0 million).

Net recoveries for the quarter ended June 30, 2014 were $(411,000) or (0.19) percent (annualized) of average loans receivable, compared to net charge-offs of $353,000 or 0.15 percent (annualized) of average loans receivable for the quarter ended June 30, 2013 and $168,000 or 0.08 percent (annualized) of average loans receivable for the quarter ended March 31, 2014 (sequential quarter).

Classified assets at June 30, 2014 were $37.9 million, comprised of $9.4 million of loans in the special mention category, $26.0 million of loans in the substandard category and $2.5 million in real estate owned. Classified assets at June 30, 2013 were $47.0 million, comprised of $6.9 million of loans in the special mention category, $37.8 million of loans in the substandard category and $2.3 million in real estate owned.

For the quarter ended June 30, 2014, no loans were restructured from their original terms or newly classified as a restructured loan. As of June 30, 2014, the outstanding balance of restructured loans was $6.0 million: one loan was classified as special mention ($343,000, on accrual status); and 16 loans were classified as substandard ($5.6 million, all of which were on non-accrual status). As of June 30, 2014, $3.7 million, or 62 percent, of restructured loans were current with respect to their payment status.

Page 8 of 22

The allowance for loan losses was $9.7 million at June 30, 2014, or 1.25 percent of gross loans held for investment, compared to $14.9 million at June 30, 2013, or 1.96 percent of gross loans held for investment. Management believes that, based on currently available information, the allowance for loan losses is sufficient to absorb potential losses inherent in loans held for investment at June 30, 2014.

Non-interest income decreased by $8.06 million, or 46 percent, to $9.56 million in the fourth quarter of fiscal 2014 from $17.62 million in the same period of fiscal 2013, primarily as a result of an $8.17 million decrease in the gain on sale of loans. On a sequential quarter basis, non-interest income increased $2.77 million, or 41 percent, primarily as a result of a $2.73 million, or 52 percent, increase in the gain on sale of loans.

The gain on sale of loans decreased to $8.02 million for the quarter ended June 30, 2014 from $16.19 million in the comparable quarter last year, reflecting the impact of a lower average loan sale margin and loan sale volume resulting from higher mortgage interest rates during the fourth quarter of fiscal 2014 as compared to the same period in fiscal 2013. The average loan sale margin for mortgage banking was 159 basis points for the quarter ended June 30, 2014, down 25 basis points from 184 basis points in the comparable quarter last year; however, the average loan sale margin increased 15 basis points during the current quarter from 144 basis points in the third quarter of fiscal 2014 (sequential quarter). Total loan sale volume, which includes the net change in commitments to extend credit on loans to be held for sale, was $501.0 million in the quarter ended June 30, 2014, down $380.0 million, or 43 percent, from $881.0 million in the comparable quarter last year. The gain on sale of loans includes a favorable fair-

Page 9 of 22

value adjustment on loans held for sale and derivative financial instruments (commitments to extend credit, commitments to sell loans, commitments to sell mortgage-backed securities, and option contracts) that amounted to a net gain of $3.03 million in the fourth quarter of fiscal 2014, compared to an unfavorable fair-value adjustment that amounted to a net loss of $(2.21 million) in the same period last year. The gain on sale of loans for the fourth quarter of fiscal 2014 includes an $86,000 recovery from the recourse reserve for loans sold that are subject to repurchase, compared to an $191,000 recovery from the recourse reserve for loans sold that are subject to repurchase in the comparable quarter of fiscal 2013. As of June 30, 2014, the recourse reserve for loans sold that are subject to repurchase was $904,000, a decrease of $1.2 million, or 57 percent, from $2.1 million at June 30, 2013.

In the fourth quarter of fiscal 2014, a total of $477.2 million of loans were originated and purchased for sale, 43 percent lower than the $837.2 million for the same period last year, but 35 percent higher than the $353.7 million during the third quarter of fiscal 2014 (sequential quarter). The loan origination volume has declined from the previous year because the rise in mortgage interest rates has severely curtailed refinance activity. Total loans sold during the quarter ended June 30, 2014 were $425.2 million, 48 percent lower than the $812.2 million sold during the same quarter last year, but 12 percent higher than the $380.2 million sold during the third quarter of fiscal 2014 (sequential quarter). Total loan originations (including loans originated and purchased for investment and loans originated and purchased for sale) were $525.1 million in the fourth quarter of fiscal 2014, a decrease of 39 percent from $867.4 million in the same

Page 10 of 22

quarter of fiscal 2013, but 35 percent higher than the $389.9 million in the third quarter of fiscal 2014 (sequential quarter).

The sale and operations of real estate owned acquired in the settlement of loans resulted in a net gain of $3,000 in the fourth quarter of fiscal 2014, compared to a net gain of $30,000 in the comparable period last year. Four real estate owned properties were sold in the quarter ended June 30, 2014 compared to three real estate owned properties sold in the same quarter last year. Two real estate owned properties were acquired in the settlement of loans during the fourth quarter of fiscal 2014, compared to three real estate owned properties acquired in the settlement of loans in the comparable period last year. As of June 30, 2014, the real estate owned balance was $2.5 million (four properties), compared to $2.3 million (10 properties) at June 30, 2013.

Non-interest expenses decreased $3.31 million, or 19 percent, to $14.21 million in the fourth quarter of fiscal 2014 from $17.52 million in the same quarter last year, primarily as a result of the decrease in salaries and employee benefits expense. The decrease in salaries and employee benefits expense was primarily related to the decrease in mortgage banking loan production. Also, the Company established a $300,000 litigation reserve in the fourth quarter of fiscal 2014 as a result of class action litigation resulting from alleged violations in the classification of a group of employees as ‘exempt’ rather than ‘non-exempt’. The Company denies the allegation and is vigorously defending itself from the complaint.

The Company’s efficiency ratio increased to 83 percent in the fourth quarter of fiscal 2014 from 70 percent in the fourth quarter of fiscal 2013. The increase was

Page 11 of 22

primarily the result of the decrease in non-interest income, which outpaced the decrease in non-interest expense.

The Company’s provision for income taxes was $1.60 million for the fourth quarter of fiscal 2014, a decrease of $2.36 million or 60 percent, from $3.96 million in the same quarter last year, as a result of the decline in income before taxes. The effective income tax rate for the quarter ended June 30, 2014 was 43.3 percent as compared to 43.0 percent in the same quarter last year. The Company believes that the tax provision recorded in the fourth quarter of fiscal 2014 reflects its current income tax obligations.

The Company repurchased 356,608 shares of its common stock during the quarter ended June 30, 2014 at an average cost of $14.37 per share. During the quarter, the Company completed the November 2013 stock repurchase plan by purchasing the remaining 129,675 shares at an average cost of $14.13 per share. On May 9, 2014, the Board of Directors authorized the May 2014 stock repurchase program of up to 5% or 476,960 shares. As of June 30, 2014, a total of 226,933 shares or 48 percent of the shares authorized in the May 2014 stock repurchase plan have been purchased at an average cost of $14.51 per share, leaving 250,027 shares available for future purchases.

The Bank currently operates 15 retail/business banking offices in Riverside County and San Bernardino County (Inland Empire). Provident Bank Mortgage operates two wholesale loan production offices (Pleasanton and Rancho Cucamonga, California) and 14 retail loan production offices located in City of Industry, Elk Grove, Escondido, Glendora, Livermore, Rancho Cucamonga, Redding, Riverside (3), Roseville, San Rafael, Santa Barbara and Westlake Village, California.

Page 12 of 22

The Company will host a conference call for institutional investors and bank analysts on Thursday, July 31, 2014 at 9:00 a.m. (Pacific) to discuss its financial results. The conference call can be accessed by dialing 1-800-700-7133 and requesting the Provident Financial Holdings Earnings Release Conference Call. An audio replay of the conference call will be available through Thursday, August 7, 2014 by dialing 1-800-475-6701 and referencing access code number 332459.

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

This press release contains statements that the Company believes are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to the Company’s financial condition, liquidity, results of operations, plans, objectives, future performance or business. You should not place undue reliance on these statements, as they are subject to risks and uncertainties. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements the Company may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to the Company. There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements. Factors which could cause actual results to differ materially from the results anticipated or implied by our forward-looking statements include, but are not limited to increased competitive pressures; changes in the interest rate environment; secondary market conditions for loans and our ability to sell loans in the secondary market; changes in general economic conditions and conditions within the securities markets; legislative and regulatory changes; and other factors described in the Company’s latest annual Report on Form 10-K and Quarterly Reports on Form 10-Q and other filings with the Securities and Exchange Commission-which are available on our website at www.myprovident.com and on the SEC’s website at www.sec.gov. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements whether as a result of new information, future events or otherwise. These risks could cause our actual results for fiscal 2015 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of us and could negatively affect our operating and stock price performance.

Contacts:	Craig G. Blunden	Donavon P. Ternes
	Chairman and	President, Chief Operating Officer,
	Chief Executive Officer	and Chief Financial Officer

Page 13 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Condensed Consolidated Statements of Financial Condition (Unaudited –In Thousands, Except Share Information)
	June 30, 2014			June 30, 2013
	June 30, 2014			June 30, 2013
Assets
Cash and cash equivalents	$	118,937		$	193,839
Investment securities – held to maturity (fair value $800 and $0, respectively)		800			-
Investment securities – available for sale at fair value		16,347			19,510
Loans held for investment, net of allowance for loan losses of
$9,744 and $14,935, respectively		772,141			748,397
Loans held for sale, at fair value		158,883			188,050
Accrued interest receivable		2,483			2,992
Real estate owned, net		2,467			2,296
FHLB – San Francisco stock		7,056			15,273
Premises and equipment, net		6,369			6,691
Prepaid expenses and other assets		20,146			33,993

Total assets	$	1,105,629		$	1,211,041

Liabilities and Stockholders’ Equity
Liabilities:
Non interest-bearing deposits	$	58,654		$	57,835
Interest-bearing deposits		839,216			865,175
Total deposits		897,870			923,010

Borrowings		41,431			106,491
Accounts payable, accrued interest and other liabilities		20,466			21,566
Total liabilities		959,767			1,051,067

Stockholders’ equity:
Preferred stock, $.01 par value (2,000,000 shares authorized; none issued and outstanding)
		-			-
Common stock, $.01 par value (40,000,000 shares authorized; 17,714,365 and 17,661,865 shares issued, respectively; 9,312,269 and 10,386,399 shares outstanding, respectively)

		177			177
Additional paid-in capital		88,259			87,742
Retained earnings		182,458			179,816
Treasury stock at cost (8,402,096 and 7,275,466 shares, respectively)
		(125,418	)		(108,315	)
Accumulated other comprehensive income, net of tax		386			554

Total stockholders’ equity		145,862			159,974

Total liabilities and stockholders’ equity	$	1,105,629		$	1,211,041

Page 14 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Condensed Consolidated Statements of Financial Condition – Sequential Quarter (Unaudited –In Thousands, Except Share Information)
	June 30, 2014			March 31, 2014
	June 30, 2014			March 31, 2014
Assets
Cash and cash equivalents	$	118,937		$	193,469
Investment securities – held to maturity (fair value $800 and $0, respectively)		800			-
Investment securities – available for sale at fair value		16,347			17,102
Loans held for investment, net of allowance for loan losses of
$9,744 and $10,024, respectively		772,141			769,926
Loans held for sale, at fair value		158,883			104,262
Accrued interest receivable		2,483			2,502
Real estate owned, net		2,467			2,406
FHLB – San Francisco stock		7,056			8,680
Premises and equipment, net		6,369			6,499
Prepaid expenses and other assets		20,146			20,275

Total assets	$	1,105,629		$	1,125,121

Liabilities and Stockholders’ Equity
Liabilities:
Non interest-bearing deposits	$	58,654		$	56,432
Interest-bearing deposits		839,216			851,074
Total deposits		897,870			907,506

Borrowings		41,431			51,447
Accounts payable, accrued interest and other liabilities		20,466			16,211
Total liabilities		959,767			975,164

Stockholders’ equity:
Preferred stock, $.01 par value (2,000,000 shares authorized; none issued and outstanding)
		-			-
Common stock, $.01 par value (40,000,000 shares authorized; 17,714,365 and 17,711,365 shares issued, respectively; 9,312,269 and 9,665,877 shares outstanding, respectively)

		177			177
Additional paid-in capital		88,259			88,290
Retained earnings		182,458			181,315
Treasury stock at cost (8,402,096 and 8,045,488 shares, respectively)
		(125,418	)		(120,293	)
Accumulated other comprehensive income, net of tax		386			468

Total stockholders’ equity		145,862			149,957

Total liabilities and stockholders’ equity	$	1,105,629		$	1,125,121

Page 15 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Condensed Consolidated Statements of Operations (Unaudited - In Thousands, Except Earnings Per Share)
	Quarter Ended June 30,						Fiscal Year Ended June 30,
	Quarter Ended June 30,						Fiscal Year Ended June 30,
	2014			2013			2014			2013
Interest income:
Loans receivable, net	$	8,902		$	9,696		$	36,424		$	42,905
Investment securities		79			99			339			428
FHLB – San Francisco stock		178			158			793			438
Interest-earning deposits		113			132			503			390
Total interest income		9,272			10,085			38,059			44,161

Interest expense:
Checking and money market deposits		93			93			385			400
Savings deposits		154			144			606			578
Time deposits		1,012			1,308			4,504			5,607
Borrowings		356			957			1,841			4,219
Total interest expense		1,615			2,502			7,336			10,804

Net interest income		7,657			7,583			30,723			33,357
Recovery from the allowance for loan losses		(691	)		(1,538	)		(3,380	)		(1,499	)
Net interest income, after recovery from the allowance for loan losses		8,348			9,121			34,103			34,856

Non-interest income:
Loan servicing and other fees		299			170			1,077			1,093
Gain on sale of loans, net		8,022			16,185			25,799			68,493
Deposit account fees		601			604			2,469			2,449
Gain on sale and operations of real estate owned acquired in the settlement of loans		3			30			18			916
Card and processing fees		373			345			1,370			1,292
Other		259			284			942			957
Total non-interest income		9,557			17,618			31,675			75,200

Non-interest expense:
Salaries and employee benefits		9,869			13,075			38,044			50,450
Premises and occupancy		1,106			1,092			4,468			4,432
Equipment		441			485			1,830			1,830
Professional expenses		518			682			1,832			1,858
Sales and marketing expenses		537			510			1,761			1,859
Deposit insurance and regulatory assessments		251			183			945			1,066
Other		1,492			1,492			5,288			5,848
Total non-interest expense		14,214			17,519			54,168			67,343

Income before taxes		3,691			9,220			11,610			42,713
Provision for income taxes		1,600			3,963			5,004			16,916
Net income	$	2,091		$	5,257		$	6,606		$	25,797

Basic earnings per share	$	0.22		$	0.51		$	0.67		$	2.43
Diluted earnings per share	$	0.22		$	0.49		$	0.65		$	2.38
Cash dividends per share	$	0.10		$	0.07		$	0.40		$	0.24

Page 16 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Condensed Consolidated Statements of Operations – Sequential Quarter (Unaudited – In Thousands, Except Share Information)
	Quarter Ended
	June 30,			March 31,
	2014			2014
Interest income:
Loans receivable, net	$	8,902		$	8,731
Investment securities		79			82
FHLB – San Francisco stock		178			203
Interest-earning deposits		113			142
Total interest income		9,272			9,158

Interest expense:
Checking and money market deposits		93			94
Savings deposits		154			153
Time deposits		1,012			1,058
Borrowings		356			403
Total interest expense		1,615			1,708

Net interest income		7,657			7,450
Recovery from the allowance for loan losses		(691	)		(849	)
Net interest income, after recovery from the allowance for loan losses		8,348			8,299

Non-interest income:
Loan servicing and other fees		299			252
Gain on sale of loans, net		8,022			5,291
Deposit account fees		601			628
Gain on sale and operations of real estate owned acquired in the settlement of loans, net		3			45
Card and processing fees		373			336
Other		259			239
Total non-interest income		9,557			6,791

Non-interest expense:
Salaries and employee benefits		9,869			8,811
Premises and occupancy		1,106			1,099
Equipment		441			435
Professional expenses		518			383
Sales and marketing expenses		537			418
Deposit insurance premiums and regulatory assessments		251			251
Other		1,492			1,156
Total non-interest expense		14,214			12,553

Income before taxes		3,691			2,537
Provision for income taxes		1,600			1,138
Net income	$	2,091		$	1,399

Basic earnings per share	$	0.22		$	0.14
Diluted earnings per share	$	0.22		$	0.14
Cash dividends per share	$	0.10		$	0.10

Page 17 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Financial Highlights (Unaudited - Dollars in Thousands, Except Share Information )
	Quarter Ended June 30,						Fiscal Year Ended June 30,
	2014			2013			2014			2013
SELECTED FINANCIAL RATIOS:
Return on average assets		0.75	%		1.73	%		0.58	%		2.09	%
Return on average stockholders’ equity		5.66	%		13.29	%		4.31	%		16.80	%
Stockholders’ equity to total assets		13.19	%		13.21	%		13.19	%		13.21	%
Net interest spread		2.78	%		2.47	%		2.69	%		2.69	%
Net interest margin		2.85	%		2.59	%		2.79	%		2.80	%
Efficiency ratio		82.57	%		69.52	%		86.81	%		62.03	%
Average interest-earning assets to average
interest-bearing liabilities		113.27	%		113.64	%		113.54	%		112.46	%

SELECTED FINANCIAL DATA:
Basic earnings per share	$	0.22		$	0.51		$	0.67		$	2.43
Diluted earnings per share	$	0.22		$	0.49		$	0.65		$	2.38
Book value per share	$	15.66		$	15.40		$	15.66		$	15.40
Average shares used for basic EPS		9,521,624			10,399,348			9,926,323			10,601,145
Average shares used for diluted EPS		9,697,533			10,628,765			10,110,993			10,835,200
Total shares issued and outstanding		9,312,269			10,386,399			9,312,269			10,386,399

LOANS ORIGINATED AND PURCHASED FOR SALE:
Retail originations	$	247,536		$	432,649		$	984,378		$	1,695,239
Wholesale originations and purchases		229,684			404,510			983,244			1,801,292
Total loans originated and purchased for sale	$	477,220		$	837,159		$	1,967,622		$	3,496,531

LOANS SOLD:
Servicing released	$	423,882		$	809,657		$	1,990,087		$	3,506,027
Servicing retained		1,323			2,495			9,189			16,331
Total loans sold	$	425,205		$	812,152		$	1,999,276		$	3,522,358

	As of			As of			As of			As of			As of
	06/30/14			03/31/14			12/31/13			09/30/13			06/30/13
ASSET QUALITY RATIOS AND DELINQUENT LOANS:
Recourse reserve for loans sold	$	904		$	1,068		$	1,202		$	1,258		$	2,111
Allowance for loan losses	$	9,744		$	10,024		$	11,041		$	12,105		$	14,935
Non-performing loans to loans held for investment, net		2.06	%		2.18	%		2.27	%		2.48	%		2.90	%
Non-performing assets to total assets		1.66	%		1.71	%		1.80	%		1.88	%		1.98	%
Allowance for loan losses to gross non- performing loans		55.73	%		55.55	%		57.17	%		58.57	%		58.77	%
Allowance for loan losses to gross loans held for
investment		1.25	%		1.29	%		1.44	%		1.59	%		1.96	%
Net (recoveries) charge-offs to average loans receivable (annualized)		(0.19	)%		0.08	%		0.08	%		0.82	%		0.15	%
Non-performing loans	$	15,936		$	16,807		$	17,143		$	18,552		$	21,682
Loans 30 to 89 days delinquent	$	322		$	1,036		$	-		$	1,104		$	363

Page 18 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Financial Highlights (Unaudited)
(Dollars in Thousands)	Quarter Ended			Quarter Ended			Quarter Ended			Quarter Ended			Quarter Ended
	06/30/14			03/31/14			12/31/13			09/30/13			06/30/13
Recourse recovery for loans sold	$	(86	)	$	(127	)	$	(70	)	$	(186	)	$	(191	)
Recovery from the allowance for loan losses	$	(691	)	$	(849	)	$	(898	)	$	(942	)	$	(1,538	)
Net (recoveries) charge-offs	$	(411	)	$	168		$	166		$	1,888		$	353

	As of	As of	As of	As of	As of
	06/30/14	03/31/14	12/31/13	09/30/13	06/30/13
REGULATORY CAPITAL RATIOS (BANK):
Tier 1 leverage ratio	12.53%	12.80%	12.56%	13.07%	13.12%
Tier 1 risk-based capital ratio	18.72%	19.96%	19.80%	20.82%	21.36%
Total risk-based capital ratio	19.98%	21.22%	21.06%	22.09%	22.64%

	As of June 30,
	2014						2013
INVESTMENT SECURITIES:	Balance			Rate(1)			Balance			Rate(1)
Held to maturity:
Certificates of deposit	$	800			0.50	%	$	-			-	%
Total investment securities held to maturity	$	800			0.50	%	$	-			-	%

Available for sale (at fair value):
U.S. government agency MBS	$	9,109			1.65	%	$	10,816			1.80	%
U.S. government sponsored enterprise MBS		6,385			2.35			7,675			2.41
Private issue collateralized mortgage obligations		853			2.40			1,019			2.41
Total investment securities available for sale	$	16,347			1.96	%	$	19,510			2.07	%

Total investment securities	$	17,147			1.89	%	$	19,510			2.07	%

LOANS HELD FOR INVESTMENT:
Single-family (1 to 4 units)	$	377,997			3.23	%	$	404,341			3.36	%
Multi-family (5 or more units)		301,211			4.74			262,316			5.26
Commercial real estate		96,803			5.74			92,488			6.45
Construction		2,869			5.27			292			6.25
Commercial business		1,237			6.56			1,687			6.64
Consumer		306			9.06			437			8.63
Total loans held for investment		780,423			4.14	%		761,561			4.40	%

Undisbursed loan funds		(1,090	)					(292	)
Deferred loan costs, net		2,552						2,063
Allowance for loan losses		(9,744	)					(14,935	)
Total loans held for investment, net	$	772,141					$	748,397

Purchased loans serviced by others included above	$	11,991			4.36	%	$	15,115			4.50	%

(1) The interest rate described in the rate column is the weighted-average interest rate or yield of all instruments, which are included in the balance of the respective line item.

Page 19 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Financial Highlights (Unaudited)
	As of June 30,
(Dollars in Thousands)	2014					2013
	Balance		Rate(1)			Balance		Rate(1)

DEPOSITS:
Checking accounts – non interest-bearing	$	58,654		-	%	$	57,835		-	%
Checking accounts – interest-bearing		202,769		0.14			206,784		0.14
Savings accounts		239,429		0.26			229,779		0.25
Money market accounts		26,125		0.36			26,399		0.33
Time deposits		370,893		1.08			402,213		1.27
Total deposits	$	897,870		0.56	%	$	923,010		0.66	%

BORROWINGS:
Overnight	$	-		-	%	$	-		-	%
Three months or less		-		-			50,000		4.09
Over three to six months		-		-			5,000		2.51
Over six months to one year		-		-			10,000		2.93
Over one year to two years		-		-			-		-
Over two years to three years		-		-			-		-
Over three years to four years		10,080		3.04			-		-
Over four years to five years		10,000		1.53			10,101		3.04
Over five years		21,351		4.01			31,390		3.23
Total borrowings	$	41,431		3.18	%	$	106,491		3.55	%

(1) The interest rate described in the rate column is the weighted-average interest rate or cost of all instruments, which are included in the balance of the respective line item.

Page 20 of 22

	Quarter Ended						Fiscal Year Ended
	June 30,						June 30,
SELECTED AVERAGE BALANCE	2014			2013			2014			2013
SHEETS:	Balance			Balance			Balance			Balance

Loans receivable, net (2)	$	869,620		$	928,108		$	874,941		$	994,494
Investment securities		16,963			20,132			17,923			21,346
FHLB – San Francisco stock		7,859			16,261			11,228			19,271
Interest-earning deposits		178,569			208,212			198,682			155,243
Total interest-earning assets	$	1,073,011		$	1,172,713		$	1,102,774		$	1,190,354
Total assets	$	1,110,915		$	1,212,148		$	1,140,648		$	1,237,077

Deposits	$	902,688		$	925,435		$	914,175		$	940,851
Borrowings		44,624			106,496			57,131			117,641
Total interest-bearing liabilities	$	947,312		$	1,031,931		$	971,306		$	1,058,492
Total stockholders’ equity	$	147,754		$	158,221		$	153,153		$	153,541

	Quarter Ended						Fiscal Year Ended
	June 30,						June 30,
	2014			2013			2014			2013
	Rate(1)			Rate(1)			Rate(1)			Rate(1)

Loans receivable, net (2)		4.09	%		4.18	%		4.16	%		4.31	%
Investment securities		1.86	%		1.97	%		1.89	%		2.01	%
FHLB – San Francisco stock		9.06	%		3.89	%		7.06	%		2.27	%
Interest-earning deposits		0.25	%		0.25	%		0.25	%		0.25	%
Total interest-earning assets		3.46	%		3.44	%		3.45	%		3.71	%

Deposits		0.56	%		0.67	%		0.60	%		0.70	%
Borrowings		3.20	%		3.60	%		3.22	%		3.59	%
Total interest-bearing liabilities		0.68	%		0.97	%		0.76	%		1.02	%

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

(2) Includes loans held for investment and loans held for sale at fair value, net of the allowance for loan losses.

Page 21 of 22

PROVIDENT FINANCIAL HOLDINGS, INC. Asset Quality (1) (Unaudited – Dollars in Thousands)
	As of		As of		As of		As of		As of
	06/30/14		03/31/14		12/31/13		09/30/13		06/30/13
Loans on non-accrual status (excluding restructured loans):
Mortgage loans:
Single-family	$	7,442	$	7,664	$	8,689	$	6,771	$	8,129
Multi-family		1,333		926		1,077		1,157		1,236
Commercial real estate		1,552		2,757		1,929		3,765		3,218
Commercial business loans		-		5		13		15		7
Total		10,327		11,352		11,708		11,708		12,590

Accruing loans past due 90 days or more:		-		-		-		-		-
Total		-		-		-		-		-

Restructured loans on non-accrual status:
Mortgage loans:
Single-family		2,957		2,304		2,419		3,740		5,094
Multi-family		1,760		2,247		2,099		2,109		2,521
Commercial real estate		800		805		810		880		1,354
Commercial business loans		92		99		107		115		123
Total		5,609		5,455		5,435		6,844		9,092

Total non-performing loans		15,936		16,807		17,143		18,552		21,682

Real estate owned, net		2,467		2,406		3,291		3,172		2,296
Total non-performing assets	$	18,403	$	19,213	$	20,434	$	21,724	$	23,978

Restructured loans on accrual status:
Mortgage loans:
Single-family	$	343	$	1,630	$	384	$	815	$	434
Total	$	343	$	1,630	$	384	$	815	$	434

(1)	The non-performing loan balances are net of individually evaluated or collectively evaluated allowances, specifically attached to the individual loans.

Page 22 of 22