##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





Form 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 28, 2008

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission file number 0-19483





SWS GROUP, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 75-2040825                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                           |  |           
|------------------------------------------ |  | ----------
|1201 Elm Street, Suite 3500, Dallas, Texas |  | 75270     
|(Address of principal executive offices)   |  | (Zip Code)

Registrants telephone number, including area code (214) 859-1800





Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate by check mark whether the registrant is
a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of
the Exchange Act. (Check one):



|                                              |  |                         |  |   |  |  |  |                           |  |   |  | 
|--------------------------------------------- |  | ----------------------- |  | - |  |  |  | ------------------------- |  | - |  | 
|                                              |  | Large accelerated filer |  |  ̈ |  |  |  | Accelerated filer         |  | x |  | 
|                                              |  |                         |  |   |  | 
|                                              |  | Non-accelerated filer   |  |  ̈ |  |  |  | Smaller reporting company |  |  ̈ |  | 
|(Do not check if a smaller reporting company) |  |                         |  |   |  | 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes   ̈    No  x

As of May 1, 2008,
there were 27,288,314 shares of the registrants common stock, $.10 par value, outstanding.









---

##### Table of Contents

SWS GROUP, INC. AND SUBSIDIARIES

INDEX



|                                                                                                                                                         |  |                                                                                       |  |   
|-------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------- |  | --
|PART I. FINANCIAL INFORMATION                                                                                                                            |  |                                                                                      
|                                                                                                                                                         |  |                                                                                      
|Item 1.                                                                                                                                                  |  | Financial Statements                                                                  |  |   
|                                                                                                                                                         | 
|Consolidated Statements of Financial Condition March 28, 2008 (unaudited) and June 29, 2007                                                              |  | 1                                                                                    
|                                                                                                                                                         | 
|Consolidated Statements of Income and Comprehensive Income for the three and nine-months ended March 28, 2008 (unaudited) and March 30, 2007 (unaudited) |  | 2                                                                                    
|                                                                                                                                                         | 
|Consolidated Statements of Cash Flows for the nine-months ended March 28, 2008 (unaudited) and March 30, 2007 (unaudited)                                |  | 3                                                                                    
|                                                                                                                                                         | 
|Notes to Consolidated Financial Statements (unaudited)                                                                                                   |  | 5                                                                                    
|                                                                                                                                                         |  |                                                                                      
|Item 2.                                                                                                                                                  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 24
|                                                                                                                                                         |  |                                                                                      
|Item 3.                                                                                                                                                  |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 52
|                                                                                                                                                         |  |                                                                                      
|Item 4.                                                                                                                                                  |  | Controls and Procedures                                                               |  | 52
|                                                                                                                                                         | 
|PART II. OTHER INFORMATION                                                                                                                               |  |                                                                                      
|                                                                                                                                                         |  |                                                                                      
|Item 1.                                                                                                                                                  |  | Legal Proceedings                                                                     |  | 52
|                                                                                                                                                         |  |                                                                                      
|Item 1A.                                                                                                                                                 |  | Risk Factors                                                                          |  | 53
|                                                                                                                                                         |  |                                                                                      
|Item 2.                                                                                                                                                  |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 53
|                                                                                                                                                         |  |                                                                                      
|Item 3.                                                                                                                                                  |  | Defaults Upon Senior Securities                                                       |  | 53
|                                                                                                                                                         |  |                                                                                      
|Item 4.                                                                                                                                                  |  | Submission of Matters to a Vote of Security Holders                                   |  | 53
|                                                                                                                                                         |  |                                                                                      
|Item 5.                                                                                                                                                  |  | Other Information                                                                     |  | 53
|                                                                                                                                                         |  |                                                                                      
|Item 6.                                                                                                                                                  |  | Exhibits                                                                              |  | 53
|                                                                                                                                                         | 
|SIGNATURES                                                                                                                                               |  | 54                                                                                   
|                                                                                                                                                         | 
|EXHIBIT INDEX                                                                                                                                            |  | 55                                                                                   



---

##### Table of Contents

SWS Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

March 28, 2008 and June 29, 2007

(In thousands, except par values and share amounts)



|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------- | --------- | - | ---- | - | --------- | -
|                                                                                                                                                                                                          |  | March       |           |   | June |  
|                                                                                                                                                                                                          |  | (Unaudited) |           |   |      |  
|Assets                                                                                                                                                                                                    |  |             |           |   |      |   |           |  
|Cash and cash equivalents                                                                                                                                                                                 |  | $           | 28,402    |   |      | $ | 128,760   |  
|Assets segregated for regulatory purposes                                                                                                                                                                 |  |             | 359,765   |   |      |   | 319,265   |  
|Receivable from brokers, dealers and clearing organizations                                                                                                                                               |  |             | 3,089,675 |   |      |   | 3,117,766 |  
|Receivable from clients, net                                                                                                                                                                              |  |             | 291,984   |   |      |   | 344,125   |  
|Loans held for sale                                                                                                                                                                                       |  |             | 352,482   |   |      |   | 148,013   |  
|Loans, net                                                                                                                                                                                                |  |             | 871,391   |   |      |   | 756,037   |  
|Securities owned, at market value                                                                                                                                                                         |  |             | 217,539   |   |      |   | 119,621   |  
|Securities purchased under agreements to resell                                                                                                                                                           |  |             | 9,486     |   |      |   | 42,486    |  
|Goodwill                                                                                                                                                                                                  |  |             | 7,552     |   |      |   | 7,552     |  
|Marketable equity securities available for sale                                                                                                                                                           |  |             | 7,740     |   |      |   | 3,793     |  
|Other assets                                                                                                                                                                                              |  |             | 97,093    |   |      |   | 87,167    |  
|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  
|                                                                                                                                                                                                          |  | $           | 5,333,109 |   |      | $ | 5,074,585 |  
|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  
|                                                                                                                                                                                                          |  |            
|Liabilities and Stockholders Equity                                                                                                                                                                      |  |             |           |   |      |   |           |  
|Short-term borrowings                                                                                                                                                                                     |  | $           | 103,081   |   |      | $ | 4,000     |  
|Payable to brokers, dealers and clearing organizations                                                                                                                                                    |  |             | 3,010,004 |   |      |   | 3,051,956 |  
|Payable to clients                                                                                                                                                                                        |  |             | 608,870   |   |      |   | 581,118   |  
|Deposits                                                                                                                                                                                                  |  |             | 1,049,442 |   |      |   | 897,150   |  
|Securities sold under agreements to repurchase                                                                                                                                                            |  |             | 5,648     |   |      |   | 17,829    |  
|Securities sold, not yet purchased, at market value                                                                                                                                                       |  |             | 38,340    |   |      |   | 63,470    |  
|Drafts payable                                                                                                                                                                                            |  |             | 23,086    |   |      |   | 25,718    |  
|Advances from Federal Home Loan Bank                                                                                                                                                                      |  |             | 120,477   |   |      |   | 66,989    |  
|Other liabilities                                                                                                                                                                                         |  |             | 57,873    |   |      |   | 59,482    |  
|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  
|                                                                                                                                                                                                          |  |             | 5,016,821 |   |      |   | 4,767,712 |  
|                                                                                                                                                                                                          |  |            
|Minority interest in consolidated subsidiaries                                                                                                                                                            |  |             |          |   |      |   | 426       |  
|                                                                                                                                                                                                          |  |            
|Stockholders equity:                                                                                                                                                                                     |  |             |           |   |      |   |           |  
|Preferred stock of $1.00 par value. Authorized 100,000 shares; none issued                                                                                                                                |  |             |          |   |      |   |          |  
|Common stock of $.10 par value. Authorized 60,000,000 shares; issued 28,213,971 and outstanding 27,045,398 shares at March 28, 2008;
issued 28,197,278 and outstanding 27,491,528 shares at June 29, 2007 |  |             | 2,821     |   |      |   | 2,819     |  
|Additional paid-in capital                                                                                                                                                                                |  |             | 269,075   |   |      |   | 268,575   |  
|Retained earnings                                                                                                                                                                                         |  |             | 56,174    |   |      |   | 39,729    |  
|Accumulated other comprehensive income  unrealized holding gain (loss) net of tax of ($462) at March 28, 2008 and $692 at
June 29, 2007                                                                  |  |             | (700      | ) |      |   | 1,417     |  
|Deferred compensation, net                                                                                                                                                                                |  |             | 2,090     |   |      |   | 1,644     |  
|Treasury stock (1,168,573 shares at March 28, 2008 and 705,750 shares at June 29, 2007, at cost)                                                                                                          |  |             | (13,172   | ) |      |   | (7,737    | )
|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  
|Total stockholders equity                                                                                                                                                                                |  |             | 316,288   |   |      |   | 306,447   |  
|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  
|Commitments and contingencies                                                                                                                                                                             |  |             |           |   |      |   |           |  
|Total liabilities and stockholders equity                                                                                                                                                                |  | $           | 5,333,109 |   |      | $ | 5,074,585 |  
|                                                                                                                                                                                                          |  |             |           |   |      |   |           |  

See accompanying Notes to Consolidated Financial Statements.



- 1 -



---

##### Table of Contents

SWS Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

For the three and nine-months ended March 28, 2008 and March 30, 2007

(In thousands, except per share and share amounts)

(Unaudited)



|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | ---------- | - | ------------------------ | - | ---------- | ------------- |  | - | ------------- | - |  | - | ---------- | -
|                                                                                                                                                                                                                                                                      |  | For the Three MonthsEnded |            |   | For the Nine MonthsEnded |  
|                                                                                                                                                                                                                                                                      |  | March 28,2008             |            |   | March 30,2007            |   |            | March 28,2008 |  |   | March 30,2007 |  
|Revenues:                                                                                                                                                                                                                                                             |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Net revenues from clearing operations                                                                                                                                                                                                                                 |  | $                         | 3,544      |   |                          | $ | 2,986      |               |  | $ | 10,632        |   |  | $ | 9,113      |  
|Commissions                                                                                                                                                                                                                                                           |  |                           | 27,305     |   |                          |   | 21,963     |               |  |   | 75,578        |   |  |   | 65,262     |  
|Interest                                                                                                                                                                                                                                                              |  |                           | 73,776     |   |                          |   | 73,376     |               |  |   | 212,630       |   |  |   | 218,158    |  
|Investment banking, advisory and administrative fees                                                                                                                                                                                                                  |  |                           | 7,564      |   |                          |   | 7,822      |               |  |   | 26,424        |   |  |   | 26,247     |  
|Net gains on principal transactions                                                                                                                                                                                                                                   |  |                           | 2,056      |   |                          |   | 2,613      |               |  |   | 5,933         |   |  |   | 16,466     |  
|Other                                                                                                                                                                                                                                                                 |  |                           | 6,126      |   |                          |   | 5,729      |               |  |   | 18,557        |   |  |   | 20,498     |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Total revenue                                                                                                                                                                                                                                                         |  |                           | 120,371    |   |                          |   | 114,489    |               |  |   | 349,754       |   |  |   | 355,744    |  
|Interest expense                                                                                                                                                                                                                                                      |  |                           | 46,299     |   |                          |   | 50,985     |               |  |   | 135,912       |   |  |   | 147,592    |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Net revenues                                                                                                                                                                                                                                                          |  |                           | 74,072     |   |                          |   | 63,504     |               |  |   | 213,842       |   |  |   | 208,152    |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|                                                                                                                                                                                                                                                                      |  |                           |            |  
|Non-Interest Expenses:                                                                                                                                                                                                                                                |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Commissions and other employee compensation                                                                                                                                                                                                                           |  |                           | 44,510     |   |                          |   | 38,856     |               |  |   | 128,019       |   |  |   | 120,537    |  
|Occupancy, equipment and computer service costs                                                                                                                                                                                                                       |  |                           | 6,469      |   |                          |   | 6,268      |               |  |   | 19,367        |   |  |   | 17,097     |  
|Communications                                                                                                                                                                                                                                                        |  |                           | 2,493      |   |                          |   | 2,218      |               |  |   | 7,203         |   |  |   | 6,507      |  
|Floor brokerage and clearing organization charges                                                                                                                                                                                                                     |  |                           | (790       | ) |                          |   | 415        |               |  |   | 1,226         |   |  |   | 2,691      |  
|Advertising and promotional                                                                                                                                                                                                                                           |  |                           | 916        |   |                          |   | 849        |               |  |   | 2,431         |   |  |   | 1,908      |  
|Other                                                                                                                                                                                                                                                                 |  |                           | 6,522      |   |                          |   | 3,645      |               |  |   | 17,851        |   |  |   | 14,112     |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Total non-interest expenses                                                                                                                                                                                                                                           |  |                           | 60,120     |   |                          |   | 52,251     |               |  |   | 176,097       |   |  |   | 162,852    |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Income from continuing operations before income tax expense                                                                                                                                                                                                           |  |                           | 13,952     |   |                          |   | 11,253     |               |  |   | 37,745        |   |  |   | 45,300     |  
|Income tax expense                                                                                                                                                                                                                                                    |  |                           | 5,360      |   |                          |   | 3,663      |               |  |   | 14,201        |   |  |   | 14,722     |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Income from continuing operations                                                                                                                                                                                                                                     |  |                           | 8,592      |   |                          |   | 7,590      |               |  |   | 23,544        |   |  |   | 30,578     |  
|                                                                                                                                                                                                                                                                      |  |                           |            |  
|Discontinued operations:                                                                                                                                                                                                                                              |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Income from discontinued operation                                                                                                                                                                                                                                    |  |                           |           |   |                          |   | 45         |               |  |   | 29            |   |  |   | 131        |  
|Income tax expense                                                                                                                                                                                                                                                    |  |                           |           |   |                          |   | (14        | )             |  |   | (9            | ) |  |   | (41        | )
|Minority interest                                                                                                                                                                                                                                                     |  |                           |           |   |                          |   | (4         | )             |  |   | (3            | ) |  |   | (13        | )
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Income from discontinued operations                                                                                                                                                                                                                                   |  |                           |           |   |                          |   | 27         |               |  |   | 17            |   |  |   | 77         |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Net income                                                                                                                                                                                                                                                            |  |                           | 8,592      |   |                          |   | 7,617      |               |  |   | 23,561        |   |  |   | 30,655     |  
|Net income (loss) recognized in other comprehensive income, net of tax of ($963) and $179 for the three-months ended March 28, 2008 and
March 30, 2007, respectively and ($1,154) and $393 for the nine-months ended March 28, 2008 and March 30, 2007, respectively. |  |                           | (1,785     | ) |                          |   | 331        |               |  |   | (2,117        | ) |  |   | 762        |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Comprehensive income                                                                                                                                                                                                                                                  |  | $                         | 6,807      |   |                          | $ | 7,948      |               |  | $ | 21,444        |   |  | $ | 31,417     |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|                                                                                                                                                                                                                                                                      |  |                           |            |  
|Earnings per share  basic                                                                                                                                                                                                                                            |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Income from continuing operations                                                                                                                                                                                                                                     |  | $                         | 0.32       |   |                          | $ | 0.28       |               |  | $ | 0.86          |   |  | $ | 1.14       |  
|Income from discontinued operations                                                                                                                                                                                                                                   |  |                           |           |   |                          |   |           |               |  |   |              |   |  |   |           |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Net income                                                                                                                                                                                                                                                            |  | $                         | 0.32       |   |                          | $ | 0.28       |               |  | $ | 0.86          |   |  | $ | 1.14       |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Weighted average shares outstanding  basic                                                                                                                                                                                                                           |  |                           | 27,098,122 |   |                          |   | 27,248,436 |               |  |   | 27,334,584    |   |  |   | 26,856,992 |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|                                                                                                                                                                                                                                                                      |  |                           |            |  
|Earnings per share  diluted                                                                                                                                                                                                                                          |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Income from continuing operations                                                                                                                                                                                                                                     |  | $                         | 0.32       |   |                          | $ | 0.28       |               |  | $ | 0.86          |   |  | $ | 1.13       |  
|Income from discontinued operations                                                                                                                                                                                                                                   |  |                           |           |   |                          |   |           |               |  |   |              |   |  |   |           |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Net income                                                                                                                                                                                                                                                            |  | $                         | 0.32       |   |                          | $ | 0.28       |               |  | $ | 0.86          |   |  | $ | 1.13       |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  
|Weighted average shares outstanding  diluted                                                                                                                                                                                                                         |  |                           | 27,184,943 |   |                          |   | 27,586,700 |               |  |   | 27,472,919    |   |  |   | 27,166,758 |  
|                                                                                                                                                                                                                                                                      |  |                           |            |   |                          |   |            |               |  |   |               |   |  |   |            |  

See accompanying Notes to Consolidated Financial Statements.



- 2 -



---

##### Table of Contents

SWS Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the nine-months ended March 28, 2008 and March 30, 2007

(In thousands)

(Unaudited)



|                                                                                            |  |                           |            |   |               |   |            |  
|------------------------------------------------------------------------------------------- |  | ------------------------- | ---------- | - | ------------- | - | ---------- | -
|                                                                                            |  | For the Nine Months Ended |           
|                                                                                            |  | March 28,2008             |            |   | March 30,2007 |  
|Cash flows from operating activities:                                                       |  |                           |            |   |               |   |            |  
|Net income                                                                                  |  | $                         | 23,561     |   |               | $ | 30,655     |  
|Income from discontinued operations                                                         |  |                           | (17        | ) |               |   | (77        | )
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                           |            |   |               |   |            |  
|Depreciation and amortization                                                               |  |                           | 3,656      |   |               |   | 3,612      |  
|Amortization of premiums on loans purchased                                                 |  |                           | (545       | ) |               |   | (1,073     | )
|Provision for doubtful accounts and loan losses                                             |  |                           | 1,752      |   |               |   | 1,429      |  
|Deferred income tax expense (benefit)                                                       |  |                           | 2,349      |   |               |   | (1,550     | )
|Deferred compensation                                                                       |  |                           | 1,132      |   |               |   | 2,002      |  
|Gain on sale of loans                                                                       |  |                           | (706       | ) |               |   | (703       | )
|Gain on sale of factored receivables                                                        |  |                           | (666       | ) |               |   |           |  
|Loss on sale of fixed assets                                                                |  |                           | 195        |   |               |   | 48         |  
|Loss (gain) on sale of real estate                                                          |  |                           | 251        |   |               |   | (49        | )
|Equity in (earnings) losses of unconsolidated ventures                                      |  |                           | (356       | ) |               |   | 817        |  
|Dividend received on investment in Federal Home Loan Bank stock                             |  |                           | (128       | ) |               |   | (121       | )
|Windfall tax benefits                                                                       |  |                           | (218       | ) |               |   | (225       | )
|Net change in minority interest in consolidated subsidiaries                                |  |                           | (50        | ) |               |   | 255        |  
|Cash flow from operating activities of discontinued operations                              |  |                           | 4          |   |               |   | 225        |  
|Change in operating assets and liabilities:                                                 |  |                           |            |   |               |   |            |  
|Increase in assets segregated for regulatory purposes                                       |  |                           | (40,500    | ) |               |   | (15,707    | )
|Net change in broker, dealer and clearing organization accounts                             |  |                           | (13,861    | ) |               |   | (18,264    | )
|Net change in client accounts                                                               |  |                           | 79,302     |   |               |   | 79,231     |  
|Net change in loans held for sale                                                           |  |                           | (204,469   | ) |               |   | 1,874      |  
|Increase in securities owned                                                                |  |                           | (105,136   | ) |               |   | (2,676     | )
|Decrease in securities purchased under agreements to resell                                 |  |                           | 33,000     |   |               |   | 20,509     |  
|Decrease (increase) in other assets                                                         |  |                           | 6,960      |   |               |   | (461       | )
|Decrease in drafts payable                                                                  |  |                           | (2,632     | ) |               |   | (2,711     | )
|Decrease in securities sold, not yet purchased                                              |  |                           | (25,130    | ) |               |   | (34,452    | )
|Decrease in other liabilities                                                               |  |                           | (1,682     | ) |               |   | (2,936     | )
|                                                                                            |  |                           |            |   |               |   |            |  
|Net cash provided by (used in) operating activities                                         |  |                           | (243,934   | ) |               |   | 59,652     |  
|                                                                                            |  |                           |            |   |               |   |            |  
|                                                                                            |  |                          
|Cash flows from investing activities:                                                       |  |                           |            |   |               |   |            |  
|Purchase of fixed assets                                                                    |  |                           | (6,071     | ) |               |   | (4,411     | )
|Purchase of real estate                                                                     |  |                           |           |   |               |   | (284       | )
|Proceeds from the sale of fixed assets                                                      |  |                           | 56         |   |               |   | 5          |  
|Proceeds from the sale of real estate                                                       |  |                           | 5,797      |   |               |   | 1,419      |  
|Loan originations and purchases                                                             |  |                           | (550,997   | ) |               |   | (529,544   | )
|Loan repayments                                                                             |  |                           | 413,594    |   |               |   | 434,118    |  
|Cash paid for purchase of correspondent clients of Ameritrade                               |  |                           | (2,677     | ) |               |   | (2,382     | )
|Cash paid on investments                                                                    |  |                           | (1,500     | ) |               |   |           |  
|Cash received on investments                                                                |  |                           | 639        |   |               |   |           |  
|Cash flow from investing activities of discontinued operations                              |  |                           | 3,818      |   |               |   |           |  
|Proceeds from sale of Federal Home Loan Bank stock                                          |  |                           | 1,583      |   |               |   |           |  
|Proceeds from sale of factored receivables                                                  |  |                           | 6,249      |   |               |   |           |  
|Purchases of Federal Home Loan Bank stock                                                   |  |                           | (6,733     | ) |               |   | (7         | )
|                                                                                            |  |                           |            |   |               |   |            |  
|Net cash used in investing activities                                                       |  |                           | (136,242   | ) |               |   | (101,086   | )
|                                                                                            |  |                           |            |   |               |   |            |  
|                                                                                            |  |                          
|Cash flows from financing activities:                                                       |  |                           |            |   |               |   |            |  
|Payments on short-term borrowings                                                           |  |                           | (871,214   | ) |               |   | (1,391,270 | )
|Cash proceeds from short-term borrowings                                                    |  |                           | 970,295    |   |               |   | 1,360,770  |  
|Increase in deposits                                                                        |  |                           | 152,292    |   |               |   | 136,090    |  
|Advances from the Federal Home Loan Bank                                                    |  |                           | 1,096,763  |   |               |   | 32,002     |  
|Payments on advances from Federal Home Loan Bank                                            |  |                           | (1,043,275 | ) |               |   | (23,583    | )



- 3 -



---

##### Table of Contents

|                                                                           |  |                           |          |   |               |   |         |  
|-------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ------------- | - | ------- | -
|                                                                           |  | For the Nine Months Ended |         
|                                                                           |  | March 28,2008             |          |   | March 30,2007 |  
|Payment of cash dividends on common stock                                  |  |                           | (6,886   | ) |               |   | (6,199  | )
|Windfall tax benefits                                                      |  |                           | 218      |   |               |   | 225     |  
|Cash (payments) proceeds on securities sold under agreements to repurchase |  |                           | (12,181  | ) |               |   | 3,034   |  
|Net proceeds from exercise of stock options                                |  |                           | 157      |   |               |   | 10,997  |  
|Cash flow from financing activities of discontinued operations             |  |                           | (382     | ) |               |   |        |  
|Proceeds related to the Deferred Compensation Plan                         |  |                           | 446      |   |               |   | 239     |  
|Purchase of treasury stock related to Deferred Compensation Plan           |  |                           | (281     | ) |               |   | (962    | )
|Purchase of treasury stock related to a stock repurchase plan              |  |                           | (6,134   | ) |               |   |        |  
|                                                                           |  |                           |          |   |               |   |         |  
|Net cash provided by financing activities                                  |  |                           | 279,818  |   |               |   | 121,343 |  
|                                                                           |  |                           |          |   |               |   |         |  
|                                                                           |  |                          
|Net increase (decrease) in cash and cash equivalents                       |  |                           | (100,358 | ) |               |   | 79,909  |  
|Cash and cash equivalents at beginning of period                           |  |                           | 128,760  |   |               |   | 41,674  |  
|                                                                           |  |                           |          |   |               |   |         |  
|Cash and cash equivalents at end of period                                 |  | $                         | 28,402   |   |               | $ | 121,583 |  
|                                                                           |  |                           |          |   |               |   |         |  
|                                                                           |  |                          
|Supplemental schedule of non-cash investing and financing activities:      |  |                           |          |   |               |   |         |  
|Granting of restricted stock                                               |  | $                         | 1,319    |   |               | $ | 917     |  
|                                                                           |  |                           |          |   |               |   |         |  
|Foreclosures on loans                                                      |  | $                         | 16,445   |   |               | $ | 1,687   |  
|                                                                           |  |                           |          |   |               |   |         |  
|                                                                           |  |                          
|Supplemental disclosure of cash flow information:                          |  |                           |          |   |               |   |         |  
|Cash paid during the period for:                                           |  |                           |          |   |               |   |         |  
|Interest from continuing operations                                        |  | $                         | 134,450  |   |               | $ | 144,805 |  
|                                                                           |  |                           |          |   |               |   |         |  
|Income taxes                                                               |  | $                         |         |   |               | $ | 15,225  |  
|                                                                           |  |                           |          |   |               |   |         |  

See accompanying Notes to Consolidated Financial Statements.



- 4 -



---

##### Table of Contents

SWS Group, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

Three and Nine-Months Ended March 28, 2008 and March 30, 2007

(Unaudited)

GENERAL AND BASIS OF PRESENTATION

The interim consolidated financial statements as of March 28, 2008, and for the three and nine-months ended March 28, 2008 and March 30, 2007, are unaudited; however, in the opinion of management, these
interim statements include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the financial position, results of operations and cash flows. These financial statements should be read in conjunction
with the audited consolidated financial statements and related notes as of and for the year ended June 29, 2007 filed on Form 10-K. Amounts included for June 29, 2007 are derived from the audited consolidated financial statements as filed
on Form 10-K. All significant inter-company balances and transactions have been eliminated.

The consolidated financial statements include the accounts of
SWS Group, Inc. (SWS Group) and the consolidated active subsidiaries listed below (collectively with SWS Group, SWS or the Company), 100% owned unless otherwise noted:



|                                            |  |                              
|------------------------------------------- |  | -----------------------------
|Southwest Securities, Inc.                  |  | Southwest Securities       
|SWS Financial Services, Inc.                |  | SWS Financial              
|Southwest Financial Insurance Agency, Inc.  |  |                              
|Southwest Insurance Agency, Inc.            |  |                              
|Southwest Insurance Agency of Alabama, Inc. |  | collectively, SWS Insurance
|SWS Banc Holdings, Inc.                     |  | SWS Banc                   
|Southwest Securities, FSB                   |  | Bank                       
|FSB Development, LLC                        |  | FSB Development            

Southwest Securities is a New York Stock Exchange (NYSE) member broker/dealer and Southwest Securities
and SWS Financial are members of the Financial Industry Regulatory Authority (FINRA). Each is registered with the Securities and Exchange Commission (the SEC) as a broker/dealer under the Securities Exchange Act of 1934
(Exchange Act) and as registered investment advisors under the Investment Advisors Act of 1940.

SWS Insurance holds insurance agency licenses
in 45 states for the purpose of facilitating the sale of insurance and annuities for Southwest Securities and its correspondents. We retain no risk of insurance related to the insurance and annuity products SWS Insurance sells.

The Bank is a federally chartered savings association regulated by the Office of Thrift Supervision (OTS). SWS Banc was incorporated as a wholly owned
subsidiary of SWS Group and became the sole shareholder of the Bank in 2004.

FSB Development was formed to develop single-family residential lots. As of
March 28, 2008, it has no investments.

Consolidated Financial Statements. The quarterly consolidated financial statements of SWS for the third
fiscal quarter are prepared as of the close of business on the last Friday of March. The Banks quarterly financial statements are prepared as of March 31, 2008. Any individually material transactions are reviewed and recorded in the
appropriate quarterly period. All significant inter-company balances and transactions have been eliminated.

Discontinued Operations.In March 2006,
the Bank sold the assets of its subsidiary, FSB Financial. Pursuant to the sale agreement, 10% of the sale price, or $3,587,000, was placed in escrow to secure purchase price adjustments and sellers indemnification obligations. This money was



- 5 -



---

##### Table of Contents

released from escrow on July 3, 2007 at which time the Bank received $3,818,000, representing the original $3,587,000 and $231,000 in interest. The
minority interest holder received $382,000 on this transaction.

Amortization Expense. The Company has recorded a customer relationship intangible
which is amortized over a five year period at a rate based on the estimated future economic benefit of the customer relationships. See additional discussion in Intangible Assets.

Income Taxes.In July 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48, Accounting for
Uncertainty in Income Taxes-an Interpretation of FASB Statement 109 (FIN 48) with respect to all income tax positions accounted for under FASB Statement 109, Accounting for Income Taxes. The interpretation
addresses the recognition, measurement, accrual of interest and penalties, balance sheet classification and disclosure of any uncertain tax positions. The provisions of FIN 48 were effective for SWS beginning July 2007, with the cumulative effect of
the change in accounting principle recorded as an adjustment to the opening balance of retained earnings. The Company recorded the cumulative effect of adopting FIN 48 by decreasing the opening balance of retained earnings $271,000. Upon adoption,
the Company also recorded a net liability for uncertain positions as of July 1, 2007 of $271,000. At March 28, 2008, the Company had approximately $777,000 of unrecognized tax benefits. The net liability increased $136,000 from
December 31, 2007 to March 28, 2008 due to unrecognized tax benefits related to tax positions taken on filed returns and returns expected to be filed in the current year. While the Company expects that the net liability for uncertain
positions will change during the next twelve months, the Company does not believe that the change will have a significant impact on its consolidated financial position or results of operations.

The Company recognizes interest and penalties on income taxes in income tax expense. Included in the net liability is accrued interest and penalties of $166,000, net of
federal benefit. The total amount of unrecognized income tax benefits that, if recognized, would reduce income tax expense is approximately $611,000, net of federal benefit.

SWS is subject to U.S. Federal income tax examinations for the tax years 2004 through 2006. State tax returns are subject to examinations for varying periods, but generally for the tax years 2003 through 2006. The
Company is not currently under examination.

STOCK OPTION AND RESTRICTED STOCK PLANS

Stock Option Plans. There were no active stock option plans at March 28, 2008. The Company has eliminated the use of options as a compensation tool and currently grants restricted stock to reward and
incentivize officers, employees and directors. All current outstanding options under the SWS Group, Inc. Stock Option Plan (the 1996 Plan) and the SWS Group, Inc. 1997 Stock Option Plan (the 1997 Plan) may still be exercised
until their contracted expiration date occurs. Options granted under the 1996 and 1997 Plans have a maximum ten-year term, and all options are fully vested.

Restricted Stock Plan. On November 12, 2003, the stockholders of SWS Group approved the adoption of the SWS Group, Inc. 2003 Restricted Stock Plan (Restricted Stock Plan). In November 2007, the stockholders of SWS
Group approved an amendment to the plan to increase the number of shares available under the plan by 500,000. The Restricted Stock Plan allows for awards of up to 1,250,000 shares of SWS Groups common stock to SWS directors, officers and
employees. No more than 300,000 of the authorized shares may be newly issued shares of common stock. The Restricted Stock Plan terminates on August 21, 2013. The vesting period is determined on an individualized basis by the Compensation
Committee of the Board of Directors. In general, restricted stock granted to employees under the Restricted Stock Plan vests prorata over a three year period, and restricted stock granted to non-employee directors vests on the one year anniversary
of the date of grant.



- 6 -



---

##### Table of Contents

SWS accounts for the plan under the recognition and measurement principles of the FASB Statement of Financial Accounting
Standards (SFAS) No. 123R, Share-Based Payment.

At various times in fiscal 2007, the Board of Directors approved
grants to various officers and employees totaling 91,140 shares with a weighted average market value of $16.53 per share. During the first nine months of fiscal 2008, the Board of Directors approved grants to various officers and employees totaling
137,609 shares with a weighted average market value of $18.31 per share. As a result of these grants, SWS recorded deferred compensation in Additional Paid in Capital of approximately $1,364,000 in fiscal 2007 and $2,351,000 in fiscal 2008. For the
three and nine-months ended March 28, 2008, SWS recognized compensation expense related to restricted stock grants of approximately $452,000 and $1,303,000, respectively. For the three and nine-months ended March 30, 2007, SWS has
recognized compensation expense related to restricted stock grants of approximately $335,000 and $1,082,000, respectively.

At March 28, 2008, the
total number of unvested shares outstanding under the Restricted Stock Plan was 259,300 and the total number of securities available for future grants was 704,239.

CASH AND CASH EQUIVALENTS

For the purpose of the consolidated statements of cash flows, SWS considers cash to include cash on hand and in
depository accounts. In addition, SWS considers funds due from banks and interest bearing deposits in other banks to be cash.

The Bank is required to
maintain balances on hand or with the Federal Reserve Bank. At March 31, 2008 and June 30, 2007, these reserve balances amounted to $3,792,000 and $20,100,000, respectively.

INVESTMENTS

Comprehensive Software Systems, Inc. (CSS). In 1993, SWS became a part owner of CSS,
a software development company formed to develop a new brokerage front and back office system. By fiscal 2002, SWS held a 25.08% ownership interest in CSS, and implemented the equity method of accounting prescribed by APB Opinion No. 18,
The Equity Method of Accounting for Investments in Common Stock.

SWS completed its installation of the system in September 2002. In
June 2002, SWS determined that the investment in CSS and its related goodwill were fully impaired based on an analysis of the projected cash flow from the investment.

To facilitate the continued enhancement of the CSS system, SWS entered into an agreement in December 2002, amended in June 2003, to loan CSS $3,500,000 under a note bearing interest at 6% per annum. This note was
ultimately forgiven in January 2005. In December 2003, SWS agreed to an additional equity investment of approximately $2,900,000, resulting in the purchase of 5.8 million shares of CSS common stock. The purchases were made in equal quarterly
installments (two purchases were made in fiscal years 2004 and 2005 totaling approximately $1,443,000 in each fiscal year) and ultimately resulted in increasing SWS position in CSS to 30.22%. These investments were made to insure the continued
operation of CSS while needed enhancements to the system were built.

SWS did not participate in CSS equity offering in January 2005. SWS had
developed many of the functions needed to run the CSS system in-house and was no longer dependent on CSS for enhancements. Subsequent to the equity offering in January 2005, SWS owned 13.7% of CSS.

In April 2006, SWS signed an agreement with CSS to pay a $1,700,000 maintenance fee to CSS if a specific member of the consortium of broker/dealers had successfully
converted to the CSS system by December 31, 2006. CSS made written demand of the $1,700,000 under this agreement in January 2007. SWS disputed the claim and settled the dispute in calendar 2007 for an immaterial amount.



- 7 -



---

##### Table of Contents

Effective November 30, 2007, CSS was sold and merged with one of the members of the consortium. SWS proceeds
from the sale were minimal and SWS now has no ownership interest in CSS.

Also in November 2007, SWS and CSS entered into a three year maintenance
agreement pursuant to which SWS made maintenance payments of $3,000,000 for calendar year 2007 and will make payments of $2,500,000 in 2008 and 2009. SWS will also receive assistance in converting to an updated version of the CSS software and a new
broker front end platform in exchange for the increased maintenance payments.

Other Equity Investments. SWS has two other investments that are
accounted for under the equity method. One is a limited partnership venture capital fund to which SWS has committed $5,000,000. As of March 28, 2008, SWS had contributed $4,000,000 of this commitment. During the three and nine-months ended
March 28, 2008, SWS reported losses of $65,000 and income of $342,000, respectively, related to this investment. In comparison, during the three and nine-months ended March 30, 2007, SWS recorded income of $201,000 and losses of $729,000,
respectively, related to this investment.

In fiscal 2007, the Bank committed $3,000,000 to a limited partnership equity fund as a cost effective way of
meeting its obligations under the Community Reinvestment Act. As of March 28, 2008, the Bank has invested $2,400,000 of its commitment. During the three and nine-months ended March 28, 2008, the Bank recorded no activity and gains of
$15,000, respectively, related to this investment.

ASSETS SEGREGATED FOR REGULATORY PURPOSES

At March 28, 2008, SWS had cash of approximately $359,765,000 segregated in special reserve bank accounts for the exclusive benefit of customers under Rule 15c3-3
pursuant to the Exchange Act. SWS had no positions in special reserve bank accounts for the Proprietary Accounts of Introducing Brokers (PAIB) at March 28, 2008.

At June 29, 2007, SWS had cash of approximately $319,265,000 segregated in special reserve bank accounts for the exclusive benefit of customers under Rule 15c3-3 pursuant to the Exchange Act. SWS had no positions
in special reserve bank accounts for the PAIB at June 29, 2007.

MARKETABLE EQUITY SECURITIES

SWS Group owns shares of common stock in U.S. Home Systems, Inc. (USHS), Westwood Holdings Group, Inc. (Westwood) and NYSE Euronext, Inc.
(NYX), which are classified as marketable equity securities available for sale. Consequently, the unrealized holding gains (losses), net of tax, are recorded as a separate component of stockholders equity on the consolidated
statements of financial condition.

At March 28, 2008 and June 29, 2007, SWS Group held 357,154 shares of USHS with a cost basis of $1,576,000.
The market value of the USHS shares was $1,321,000 at March 28, 2008 and $3,553,000 at June 29, 2007.

At March 28, 2008 and June 29,
2007, SWS Group held 7,018 shares of Westwood, within its deferred compensation plan with a cost basis of $108,000. The market value of the Westwood shares was $267,000 at March 28, 2008 and $240,000 at June 29, 2007.

Southwest Securities has been a member of the NYSE since 1972 owning one seat carried at a cost of $230,000. Upon the merger of the NYSE and Archipelago Holdings, L.L.C.
(Archipelago) in March 2006, Southwest Securities surrendered its seat for the right to receive from the new entity, NYX, $300,000 in cash and 80,177 restricted shares of NYX common stock, par value $0.01 per share.



- 8 -



---

##### Table of Contents

Prior to the merger, Southwest Securities owned 23,721 shares of Archipelago common stock recorded at its cost of zero.
Upon the merger, each outstanding share of Archipelago common stock was converted into one share of NYX stock.

In lieu of a seat, Southwest Securities now
has an annual trading license. This license allows Southwest Securities continued physical and electronic access to the NYSE trading facilities.

The
80,177 NYX shares received from the merger were restricted by agreement. These restrictions prohibit any direct or indirect assignment, sale, exchange, transfer, tender or other disposition of NYX stock. The restrictions on the shares
lapse based on a three year vesting schedule with restrictions lapsing on one-third of the restricted shares annually. The restriction on 26,727 shares of stock lapsed as of March 7, 2007. On June 7, 2007, NYX announced an early release of
the restriction on an additional 26,725 shares. As of March 28, 2008, 26,725 shares are still restricted. There are no restrictions on the 23,721 shares received on the conversion of the Companys investment in Archipelago.

In July 2007, Southwest Securities transferred its ownership of the NYX stock at cost to SWS Group. These shares are now recorded as Marketable Equity Securities
Available for Sale and changes in valuation on the 77,173 unrestricted shares appear in Other Comprehensive Income in the income statement. The remaining restricted 26,725 NYX shares have been discounted at a rate of 11.89% of the market price of
NYX stock at March 28, 2008. The discount rate was determined based on the length of time of the restrictions, expected rate of return for this type of investment and the relative amount of restricted NYX stock versus the fully tradable stock.
The changes in valuation on these discounted shares appear in Other Comprehensive Income in the income statement. The restriction on these shares is scheduled to lapse in March of 2009. For the three and nine-months ended March 28, 2008, the
Company recorded a loss in Other Comprehensive Income of $2,158,000, net of tax of $1,403,000 and $1,066,000, net of tax of $693,000, respectively, on the NYX shares that the SWS Group owns. For the three and nine-months ended March 30, 2007,
the Company recorded a loss of $375,000 and a gain of $2,747,000, respectively in Net Gains (Losses) on Principal Transactions.

As of March 28, 2008,
the Companys total investment of 103,898 NYX shares was valued at $6,152,000 with a cost basis of $7,218,000 (the value of the NYX shares upon transfer from Southwest Securities to SWS Group.) As of June 29, 2007, the Companys total
investment in NYX shares was valued at $7,209,000 and was included in Securities Owned on the Consolidated Statement of Financial Condition.

RECEIVABLE
FROM AND PAYABLE TO BROKERS, DEALERS AND CLEARING ORGANIZATIONS

At March 28, 2008 and June 29, 2007, SWS had receivable from and payable to
brokers, dealers and clearing organizations related to the following (in thousands):



|                             |  |       |           |      |   |          
|---------------------------- |  | ----- | --------- | ---- | - | ---------
|                             |  | March |           | June
|Receivable                   |  |       |           |      |   |          
|Securities failed to deliver |  | $     | 37,745    |      | $ | 26,786   
|Securities borrowed          |  |       | 2,979,798 |      |   | 2,987,907
|Correspondent broker/dealers |  |       | 21,490    |      |   | 33,943   
|Clearing organizations       |  |       | 11,333    |      |   | 12,853   
|Other                        |  |       | 39,309    |      |   | 56,277   
|                             |  |       |           |      |   |          
|                             |  | $     | 3,089,675 |      | $ | 3,117,766
|                             |  |       |           |      |   |          



- 9 -



---

##### Table of Contents

|                             |  |       |           |      |   |          
|---------------------------- |  | ----- | --------- | ---- | - | ---------
|                             |  | March |           | June
|Payable                      |  |       |           |      |   |          
|Securities failed to receive |  | $     | 35,757    |      | $ | 52,907   
|Securities loaned            |  |       | 2,946,859 |      |   | 2,961,001
|Correspondent broker/dealers |  |       | 13,293    |      |   | 25,254   
|Other                        |  |       | 14,095    |      |   | 12,794   
|                             |  |       |           |      |   |          
|                             |  | $     | 3,010,004 |      | $ | 3,051,956
|                             |  |       |           |      |   |          

SWS participates in the securities borrowing and lending business by borrowing and lending securities other than
those of its clients. SWS obtains or releases collateral as prices of the underlying securities fluctuate. At March 28, 2008, SWS had collateral of $2,979,788,000 under securities lending agreements, of which SWS had repledged $2,931,465,000.
SWS had collateral of $2,987,905,000 under securities lending agreements, of which SWS had repledged $2,939,853,000 at June 29, 2007.

LOANS HELD
FOR SALE

Loans held for sale are valued at the lower of cost or market value as determined by outstanding commitments from investors or current
investor yield requirements calculated on the aggregate note basis. Loans held for sale consist of first mortgage loans and home improvement loans which have been purchased or originated but not yet sold in the secondary market. Gains and losses on
the sale of loans held for sale are determined using the specific identification method.

LOANS AND ALLOWANCE FOR PROBABLE LOAN LOSSES

The Bank grants loans to customers primarily within the Dallas-Fort Worth metropolitan area. The Bank also purchases loans, in the ordinary course of business, which
have been originated in various other areas of the United States. Although the Bank has a diversified loan portfolio, a substantial portion of its debtors ability to honor their contracts is dependent upon the general economic conditions of
North Texas.

Loans receivable at March 31, 2008 and June 30, 2007 are summarized as follows (in thousands):



|                                                 |  |       |         |   |      |   |         |  
|------------------------------------------------ |  | ----- | ------- | - | ---- | - | ------- | -
|                                                 |  | March |         |   | June |  
|First mortgage loans (principally conventional): |  |       |         |   |      |   |         |  
|Real estate                                      |  | $     | 586,726 |   |      | $ | 454,111 |  
|Construction                                     |  |       | 194,164 |   |      |   | 226,617 |  
|                                                 |  |       |         |   |      |   |         |  
|                                                 |  |       | 780,890 |   |      |   | 680,728 |  
|                                                 |  |       |         |   |      |   |         |  
|Consumer and other loans:                        |  |       |         |   |      |   |         |  
|Commercial                                       |  |       | 91,015  |   |      |   | 70,847  |  
|Other                                            |  |       | 8,152   |   |      |   | 6,664   |  
|                                                 |  |       |         |   |      |   |         |  
|                                                 |  |       | 99,167  |   |      |   | 77,511  |  
|                                                 |  |       |         |   |      |   |         |  
|Factored receivables                             |  |       |        |   |      |   | 5,969   |  
|                                                 |  |       |         |   |      |   |         |  
|                                                 |  |       | 880,057 |   |      |   | 764,208 |  
|Unearned income                                  |  |       | (2,155  | ) |      |   | (2,674  | )
|Allowance for probable loan losses               |  |       | (6,511  | ) |      |   | (5,497  | )
|                                                 |  |       |         |   |      |   |         |  
|                                                 |  | $     | 871,391 |   |      | $ | 756,037 |  
|                                                 |  |       |         |   |      |   |         |  

Impairment of loans with a recorded investment of approximately $6,415,000 and $3,528,000 at March 31, 2008
and June 30, 2007, respectively, has been recognized in conformity with SFAS No. 114, Accounting by Creditors for Impairment of a Loanan Amendment of SFAS No. 5 and SFAS No. 15, as amended by SFAS
No. 118 Accounting for Creditors for Impairment of a Loan-Income Recognition and Disclosures-an amendment of SFAS No. 114. The year to date average recorded



- 10 -



---

##### Table of Contents

investment in impaired loans was approximately $4,329,000 for the period ending March 31, 2008 and $887,000 for the period ending March 31, 2007.
No specific allowance for loan losses is recorded if the impaired loans are adequately collateralized. The total allowance for loan losses related to these loans was approximately $786,000 and $532,000 at March 31, 2008 and June 30, 2007,
respectively. No material amount of interest income on impaired loans was recognized for cash payments received in the second quarter of either fiscal 2008 or fiscal 2007.

An analysis of the allowance for probable loan losses for the three and nine-month periods ended March 31, 2008 and 2007 is as follows (in thousands):



|                               |  |                             |       |   |                            |   |       |      |  |   |        |   |  |   |       |  
|------------------------------ |  | --------------------------- | ----- | - | -------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ----- | -
|                               |  | Three Months EndedMarch 31, |       |   | Nine Months EndedMarch 31, |  
|                               |  | 2008                        |       |   | 2007                       |   |       | 2008 |  |   | 2007   |  
|Balance at beginning of period |  | $                           | 6,012 |   |                            | $ | 5,497 |      |  | $ | 5,497  |   |  | $ | 5,047 |  
|Provision for loan losses      |  |                             | 676   |   |                            |   | (63   | )    |  |   | 2,414  |   |  |   | 652   |  
|Net charge-offs                |  |                             | (177  | ) |                            |   | 63    |      |  |   | (1,400 | ) |  |   | (202  | )
|                               |  |                             |       |   |                            |   |       |      |  |   |        |   |  |   |       |  
|                               |  |                             | 499   |   |                            |   |      |      |  |   | 1,014  |   |  |   | 450   |  
|                               |  |                             |       |   |                            |   |       |      |  |   |        |   |  |   |       |  
|Balance at end of period       |  | $                           | 6,511 |   |                            | $ | 5,497 |      |  | $ | 6,511  |   |  | $ | 5,497 |  
|                               |  |                             |       |   |                            |   |       |      |  |   |        |   |  |   |       |  

The allowance to loan ratio at March 31, 2008 and 2007 was 0.74% and 0.74%, respectively.

SECURITIES OWNED AND SECURITIES SOLD, NOT YET PURCHASED

Securities
owned and securities sold, not yet purchased at March 28, 2008 and June 29, 2007, which are carried at market value, include the following (in thousands):



|                                                  |  |       |         |      |   |        
|------------------------------------------------- |  | ----- | ------- | ---- | - | -------
|                                                  |  | March |         | June
|Securities owned                                  |  |       |         |      |   |        
|Corporate equity securities                       |  | $     | 8,220   |      | $ | 17,135 
|Municipal obligations                             |  |       | 162,765 |      |   | 20,471 
|U.S. Government and Government agency obligations |  |       | 12,151  |      |   | 27,443 
|Corporate obligations                             |  |       | 31,612  |      |   | 45,391 
|Other                                             |  |       | 2,791   |      |   | 9,181  
|                                                  |  |       |         |      |   |        
|                                                  |  | $     | 217,539 |      | $ | 119,621
|                                                  |  |       |         |      |   |        
|Securities sold, not yet purchased                |  |       |         |      |   |        
|Corporate equity securities                       |  | $     | 2,959   |      | $ | 1,070  
|U.S. Government and Government agency obligations |  |       | 21,031  |      |   | 49,581 
|Corporate obligations                             |  |       | 14,176  |      |   | 12,726 
|Other                                             |  |       | 174     |      |   | 93     
|                                                  |  |       |         |      |   |        
|                                                  |  | $     | 38,340  |      | $ | 63,470 
|                                                  |  |       |         |      |   |        

During the quarter, certain of the above securities were pledged to secure short-term borrowings and as security
deposits at clearing organizations for SWS clearing business. Securities pledged to secure short-term borrowings were $166,510,000 and $38,849,000 at March 28, 2008 and June 29, 2007, respectively. Securities pledged as security
deposits at clearing organizations were $5,289,000 and $4,130,000 at March 28, 2008 and June 29, 2007, respectively. Additionally, at March 28, 2008 and June 29, 2007, SWS had pledged firm securities valued at $115,000 and
$277,000, respectively, in conjunction with securities lending activities.

SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL

Transactions involving purchases of securities under agreement to resell (reverse repurchase agreements) are accounted for as collateralized financings except
where SWS does not have an agreement to sell the same or substantially the same securities before maturity at a fixed or determinable price. At March 28, 2008, SWS held reverse repurchase agreements totaling



- 11 -



---

##### Table of Contents

$9,486,000, collateralized by U.S. Government and Government agency obligations with a market value of approximately $9,532,000. At June 29, 2007, SWS
held reverse repurchase agreements totaling $42,486,000, collateralized by U.S. Government and Government agency obligations with a market value of approximately $42,572,000.

GOODWILL

SWS accounts for goodwill under the provisions of SFAS No. 142, Goodwill and Other Intangible
Assets. SWS performed its annual assessment of the fair value of goodwill during fiscal 2007 in June 2007, as required by SFAS No. 142 and based on the results of the assessment, SWS goodwill balance was not impaired. There have
been no events in the last nine-months that would trigger an interim assessment on the fair value of goodwill.

SWS has two reporting segments within its
broker/dealer operations with goodwill, clearing and institutional. There were no changes in the carrying value of goodwill during the last nine-months.

INTANGIBLE ASSETS

On March 22, 2006, the Company entered into an agreement with TD Ameritrade Holding Corporation
(Ameritrade), to transfer 15 correspondent clients to the Company. This transaction closed in July 2006, with 12 of the 15 correspondents agreeing to transfer to the Companys clearing platform. The purchase price was based on the
estimated value of the transferred correspondents. $2,382,000 of the maximum agreed upon purchase price of $5,800,000 was paid upon closing with the remainder to be paid on the one year anniversary of the closing date. Ameritrade received 78% of the
remaining amount, $2,678,000, in July 2007. As the agreed upon ticket volumes were not met, the second payment was pro-rated by the ticket volumes achieved compared to the agreed upon ticket volume. As a result of these transactions, the Company has
recorded a customer relationship intangible of $5,060,000 at March 28, 2008. The amount of the intangible at June 29, 2007 was $5,022,000. The intangible asset is amortized over a five year period at a rate based on the estimated future
economic benefit of the customer relationships. SWS recognized approximately $337,000 and $1,010,000, respectively, and $232,000 and $603,000, respectively, of amortization expense for the three and nine-months ended March 28, 2008 and
March 30, 2007, respectively. The intangible is included in Other Assets on the Consolidated Statement of Financial Condition.

SHORT-TERM
BORROWINGS

Southwest Securities has credit arrangements with commercial banks, which include broker loan lines up to $275,000,000. These lines of
credit are used primarily to finance securities owned, securities held for correspondent broker/dealer accounts and receivables in customers margin accounts. These lines may also be used to release pledged collateral against day loans. These
credit arrangements are provided on an as offered basis and are not committed lines of credit. These arrangements can be terminated at any time by the lender. Any outstanding balance under these credit arrangements is due on demand and
bears interest at rates indexed to the federal funds rate. At March 28, 2008, the amount outstanding under these secured arrangements was $89,900,000, which was collateralized by securities held in firm accounts valued at $166,510,000. At
June 29, 2007, the amount outstanding under these secured arrangements was $4,000,000, which was collateralized by securities held for firm accounts valued at $38,849,000.

SWS had $250,000 outstanding under unsecured letters of credit at both March 28, 2008 and June 29, 2007, pledged to support its open positions with securities clearing organizations, which bear a 1%
commitment fee and are renewable semi-annually.

At March 28, 2008 and June 29, 2007, SWS had an additional unsecured letter of credit issued for
a sub-lease of space previously occupied by Mydiscountbroker.com, a subsidiary of SWS dissolved in July 2004, in the amount of $429,000 and $571,000, respectively. The letter of credit bears a 1% commitment fee and is renewable annually.



- 12 -



---

##### Table of Contents

In addition to the broker loan lines, SWS had a $20,000,000 unsecured line of credit that is due on demand and bears
interest at rates indexed to the federal funds rate. The total amount of borrowings available under this line of credit is reduced by the amount outstanding on the line and under the unsecured letters of credit at the time of borrowing. There was
$10,000,000 outstanding on this line in addition to the $679,000 under unsecured letters of credit at March 28, 2008. At June 29, 2007, there were no amounts outstanding on this line in addition to the $821,000 under secured letters of
credit. At March 28, 2008 and June 29, 2007, the total amount available for borrowings was $9,321,000 and $19,179,000, respectively.

At
March 28, 2008 and June 29, 2007, SWS has an irrevocable letter of credit agreement aggregating $60,000,000 and $48,000,000, respectively, pledged to support customer open options positions with an options clearing organization. The letter
of credit bears interest at the brokers call rate, if drawn, and is renewable semi-annually. The letter of credit is fully collateralized by marketable securities held in client and non-client margin accounts with a value of $82,931,000 and
$66,381,000 at March 28, 2008 and June 29, 2007, respectively.

In addition to using customer securities to collateralize bank loans, SWS also
loans client securities as collateral in conjunction with SWS securities lending activities. At March 28, 2008, approximately $374,223,000 of client securities under customer margin loans was available to be pledged, of which SWS has
pledged $14,409,000 under securities loan agreements. At June 29, 2007, approximately $414,673,000 of client securities under customer margin loans was available to be pledged, of which SWS had pledged $20,855,000 under securities loan
agreements.

The Bank has an agreement with an unaffiliated bank for a $30,000,000 unsecured line of credit for the purchase of federal funds with a
floating interest rate. The unaffiliated bank is not obligated by this agreement to sell federal funds to the Bank. The agreement is being used by the Bank to support short-term liquidity needs. At March 31, 2008 the amount outstanding under
this line of credit was $3,181,000. At June 30, 2007, there were no amounts outstanding on this line of credit.

DEPOSITS

Deposits at March 31, 2008 and June 30, 2007 are summarized as follows (dollars in thousands):



|                                              |  |        |           |         |       |   |        |   |         |  |       |  
|--------------------------------------------- |  | ------ | --------- | ------- | ----- | - | ------ | - | ------- |  | ----- | -
|                                              |  | March  |           |         | June  |  
|                                              |  | Amount |           | Percent |       |   | Amount |   | Percent | 
|Non-interest bearing demand accounts          |  | $      | 49,695    |         | 4.7   | % |        | $ | 46,367  |  | 5.2   | %
|Interest bearing demand accounts              |  |        | 27,580    |         | 2.6   |   |        |   | 56,035  |  | 6.2   |  
|Savings accounts                              |  |        | 839,737   |         | 80.0  |   |        |   | 687,239 |  | 76.6  |  
|Limited access money market accounts          |  |        | 40,385    |         | 3.9   |   |        |   | 30,712  |  | 3.4   |  
|Certificates of deposit, less than $100,000   |  |        | 57,079    |         | 5.5   |   |        |   | 52,370  |  | 5.9   |  
|Certificates of deposit, $100,000 and greater |  |        | 34,966    |         | 3.3   |   |        |   | 24,427  |  | 2.7   |  
|                                              |  |        |           |         |       |   |        |   |         |  |       |  
|                                              |  | $      | 1,049,442 |         | 100.0 | % |        | $ | 897,150 |  | 100.0 | %
|                                              |  |        |           |         |       |   |        |   |         |  |       |  

The weighted average interest rate on deposits was approximately 3.3% at March 31, 2008 and 4.1% at
June 30, 2007.



- 13 -



---

##### Table of Contents

At March 31, 2008, scheduled maturities of certificates of deposit were as follows (in thousands):



|                                              |  |               |        |                        |   |                         |  |                         |       |            |   |       |  |   |       |  |   |       
|--------------------------------------------- |  | ------------- | ------ | ---------------------- | - | ----------------------- |  | ----------------------- | ----- | ---------- | - | ----- |  | - | ----- |  | - | ------
|                                              |  | 1 Year orLess |        | > 1 YearThrough2 Years |   | > 2 YearsThrough3 Years |  | > 3 YearsThrough4 Years |       | Thereafter |   | Total
|Certificates of deposit, less than $100,000   |  | $             | 46,329 |                        | $ | 6,523                   |  | $                       | 2,115 |            | $ | 1,399 |  | $ | 713   |  | $ | 57,079
|Certificates of deposit, $100,000 and greater |  |               | 27,271 |                        |   | 5,253                   |  |                         | 1,243 |            |   | 748   |  |   | 451   |  |   | 34,966
|                                              |  |               |        |                        |   |                         |  |                         |       |            |   |       |  |   |       |  |   |       
|                                              |  | $             | 73,600 |                        | $ | 11,776                  |  | $                       | 3,358 |            | $ | 2,147 |  | $ | 1,164 |  | $ | 92,045
|                                              |  |               |        |                        |   |                         |  |                         |       |            |   |       |  |   |       |  |   |       

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

Securities sold under repurchase agreements, which are secured borrowings, generally mature within one to four days from the transaction date. Securities sold under
repurchase agreements are reflected at the amount of cash received in connection with the transactions. The Company may be required to provide additional collateral based on the fair value of the underlying securities. The Company monitors the fair
value of the underlying securities on a daily basis. Securities sold under repurchase agreements at March 28, 2008 and June 29, 2007 were $5,648,000 and $17,829,000, respectively.

ADVANCES FROM THE FEDERAL HOME LOAN BANK (FHLB)

At
March 31, 2008 and June 30, 2007, advances from the FHLB were due as follows (in thousands):



|                        |  |       |         |      |   |       
|----------------------- |  | ----- | ------- | ---- | - | ------
|                        |  | March |         | June
|Maturity:               |  |       |         |      |   |       
|Due within one year     |  | $     | 35,657  |      | $ |      
|Due within two years    |  |       | 2,400   |      |   | 696   
|Due within five years   |  |       | 26,083  |      |   | 17,202
|Due within seven years  |  |       | 6,668   |      |   | 1,521 
|Due within ten years    |  |       | 6,862   |      |   | 7,089 
|Due within twenty years |  |       | 32,808  |      |   | 30,344
|Due beyond twenty years |  |       | 9,999   |      |   | 10,137
|                        |  |       |         |      |   |       
|                        |  | $     | 120,477 |      | $ | 66,989
|                        |  |       |         |      |   |       

Pursuant to collateral agreements, the advances from the FHLB, with interest rates ranging from 2% to 8%, are
collateralized by approximately $489,000,000 of collateral value (as defined) in qualifying first mortgage loans at March 31, 2008 (calculated at December 31, 2007). At June 29, 2007 (calculated at March 31, 2007), advances with
interest rates from 3% to 8% were collateralized by approximately $282,000,000 of collateral value in qualifying first mortgage loans.

REGULATORY
CAPITAL REQUIREMENTS

Brokerage. The broker/dealer subsidiaries are subject to the SECs Uniform Net Capital Rule (the Rule),
which requires the maintenance of minimum net capital. Southwest Securities has elected to use the alternative method, permitted by the Rule, which requires that it maintain minimum net capital, as defined in Rule 15c3-1 pursuant to the Exchange
Act, equal to the greater of $1,000,000 or 2% of aggregate debit balances, as defined in Rule 15c3-3 pursuant to the Exchange Act. At March 28, 2008, Southwest Securities had net capital of $134,614,000, or approximately 32.8% of aggregate
debit balances, which was $126,509,000 in excess of its minimum net capital requirement of $8,105,000 at that date. Additionally, the net capital rule of the NYSE provides that equity capital may not be withdrawn or cash dividends paid if resulting
net capital would be less than 5% of aggregate debit items. At March 28, 2008, Southwest Securities had net capital of $114,351,000 in excess of 5% of aggregate debit items.



- 14 -



---

##### Table of Contents

SWS Financial follows the basic (aggregate indebtedness) method under Rule 15c3-1, which requires the maintenance of the
larger of minimum net capital of $250,000 or 1/15 of aggregate indebtedness. At March 28, 2008, the net capital and excess net capital of SWS Financial were $849,000 and $599,000, respectively.

Banking. The Bank is subject to various regulatory capital requirements administered by federal agencies. Quantitative measures, established by regulation to
ensure capital adequacy, require maintaining minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in 12 CFR 565 and 12 CFR 567) to risk-weighted assets (as defined), and of Tier I capital (as defined) to
average assets (as defined). Management believes, as of March 31, 2008 and June 30, 2007, that the Bank met all capital adequacy requirements to which it is subject.

As of March 31, 2008 and June 30, 2007, the Bank is considered well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the
Bank must maintain minimum total risk-based, Tier I risk-based and Tier I leverage ratios.

The Banks actual capital amounts and ratios are presented
in the following tables (dollars in thousands):



|                                        |  |        |         |       |                             |   |        |                                                               |        |  |     |        |  |       |         |  |      |  
|--------------------------------------- |  | ------ | ------- | ----- | --------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | --- | ------ |  | ----- | ------- |  | ---- | -
|                                        |  | Actual |         |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|                                        |  | Amount |         | Ratio |                             |   | Amount |                                                               | Ratio  |  |     | Amount |  | Ratio |        
|March 31, 2008:                         |  |        |         |       |                             |   |        |                                                               |        |  |     |        |  |       |         |  |      |  
|Total capital to risk weighted assets   |  | $      | 118,503 |       | 11.2                        | % |        | $                                                             | 84,527 |  | 8.0 | %      |  | $     | 105,659 |  | 10.0 | %
|Tier I capital to risk weighted assets  |  |        | 111,993 |       | 10.6                        |   |        |                                                               | 42,263 |  | 4.0 |        |  |       | 63,395  |  | 6.0  |  
|Tier I capital to adjusted total assets |  |        | 111,993 |       | 8.7                         |   |        |                                                               | 51,654 |  | 4.0 |        |  |       | 64,568  |  | 5.0  |  
|                                        |  |        |         |       |                             |  
|June 30, 2007:                          |  |        |         |       |                             |   |        |                                                               |        |  |     |        |  |       |         |  |      |  
|Total capital to risk weighted assets   |  | $      | 90,436  |       | 10.4                        | % |        | $                                                             | 69,482 |  | 8.0 | %      |  | $     | 86,853  |  | 10.0 | %
|Tier I capital to risk weighted assets  |  |        | 84,939  |       | 9.8                         |   |        |                                                               | 34,741 |  | 4.0 |        |  |       | 52,112  |  | 6.0  |  
|Tier I capital to adjusted total assets |  |        | 84,939  |       | 8.0                         |   |        |                                                               | 42,274 |  | 4.0 |        |  |       | 52,842  |  | 5.0  |  

On December 27, 2007 and March 28, 2008, SWS Group provided SWS Banc $15,000,000 and $5,000,000,
respectively, in additional capital. The amounts were eliminated in consolidation.

EARNINGS PER SHARE

A reconciliation between the weighted average shares outstanding used in the basic and diluted EPS computations is as follows for the three and nine-month periods ended
March 28, 2008 and March 30, 2007 (in thousands, except share and per share amounts):



|                                              |  |                    |            |                   |   |               |  |               |            |  |   |           
|--------------------------------------------- |  | ------------------ | ---------- | ----------------- | - | ------------- |  | ------------- | ---------- |  | - | ----------
|                                              |  | Three Months Ended |            | Nine Months Ended
|                                              |  | March 28,2008      |            | March 30,2007     |   | March 28,2008 |  | March 30,2007
|Income from continuing operations             |  | $                  | 8,592      |                   | $ | 7,590         |  | $             | 23,544     |  | $ | 30,578    
|Income from discontinued operations           |  |                    |           |                   |   | 27            |  |               | 17         |  |   | 77        
|                                              |  |                    |            |                   |   |               |  |               |            |  |   |           
|Net income                                    |  | $                  | 8,592      |                   | $ | 7,617         |  | $             | 23,561     |  | $ | 30,655    
|                                              |  |                    |            |                   |   |               |  |               |            |  |   |           
|Weighted average shares outstanding  basic   |  |                    | 27,098,122 |                   |   | 27,248,436    |  |               | 27,334,584 |  |   | 26,856,992
|Effect of dilutive securities:                |  |                    |            |                   |   |               |  |               |            |  |   |           
|Assumed exercise of stock options             |  |                    | 68,846     |                   |   | 238,547       |  |               | 105,922    |  |   | 228,323   
|Restricted stock                              |  |                    | 17,975     |                   |   | 99,717        |  |               | 32,413     |  |   | 81,443    
|                                              |  |                    |            |                   |   |               |  |               |            |  |   |           
|Weighted average shares outstanding  diluted |  |                    | 27,184,943 |                   |   | 27,586,700    |  |               | 27,472,919 |  |   | 27,166,758
|                                              |  |                    |            |                   |   |               |  |               |            |  |   |           



- 15 -



---

##### Table of Contents

|                                    |  |                    |      |                   |   |               |  |               |      |  |   |     
|----------------------------------- |  | ------------------ | ---- | ----------------- | - | ------------- |  | ------------- | ---- |  | - | ----
|                                    |  | Three Months Ended |      | Nine Months Ended
|                                    |  | March 28,2008      |      | March 30,2007     |   | March 28,2008 |  | March 30,2007
|Earnings per share  basic          |  |                    |      |                   |   |               |  |               |      |  |   |     
|Income from continuing operations   |  | $                  | 0.32 |                   | $ | 0.28          |  | $             | 0.86 |  | $ | 1.14
|Income from discontinued operations |  |                    |     |                   |   |              |  |               |     |  |   |    
|                                    |  |                    |      |                   |   |               |  |               |      |  |   |     
|Net income                          |  | $                  | 0.32 |                   | $ | 0.28          |  | $             | 0.86 |  | $ | 1.14
|                                    |  |                    |      |                   |   |               |  |               |      |  |   |     
|Earnings per share  diluted        |  |                    |      |                   |   |               |  |               |      |  |   |     
|Income from continuing operations   |  | $                  | 0.32 |                   | $ | 0.28          |  | $             | 0.86 |  | $ | 1.13
|Income from discontinued operations |  |                    |     |                   |   |              |  |               |     |  |   |    
|                                    |  |                    |      |                   |   |               |  |               |      |  |   |     
|Net income                          |  | $                  | 0.32 |                   | $ | 0.28          |  | $             | 0.86 |  | $ | 1.13
|                                    |  |                    |      |                   |   |               |  |               |      |  |   |     

At March 28, 2008 and March 30, 2007, there were options to acquire approximately 621,000 and 687,000
shares of common stock outstanding under the two stock option plans, respectively. See Stock Options and Restricted Stock Plans. As of March 28, 2008, options to acquire 42,092 shares of common stock were anti-dilutive and
therefore were not included in the calculation of weighted average shares outstanding-dilutive. As of March 30, 2007, there were no anti-dilutive options outstanding.

REPURCHASE OF TREASURY STOCK

Periodically, SWS repurchases SWS Group common stock under a plan approved by our Board
of Directors. As of March 28, 2008, we had authorization, which expires on June 30, 2008, to repurchase up to 500,000 shares. On January 15, 2008, the board of directors of SWS Group approved a plan authorizing the Company to purchase
up to 750,000 shares of its common stock from time to time in the open market for an 18-month period beginning January 14, 2008 and ending on June 30, 2009. The 750,000 shares authorized for purchase are in addition to the
Companys 500,000 share repurchase program. In the third quarter of fiscal 2008, 551,056 shares were repurchased at a cost of $6,102,000, or $11.07 per share. No shares were repurchased in the first two quarters of fiscal 2008. No shares were
repurchased for the nine-months ended March 30, 2007.

Additionally, the trustee under SWS deferred compensation plan periodically purchases
stock in the open market in accordance with the terms of the plan. This stock is classified as treasury stock in the consolidated financial statements, but participates in future dividends declared by SWS. The plan purchased 25,000 shares in the
three and nine-months ended March 28, 2008 at a cost of approximately $281,000 or $11.21 per share. The plan purchased 28,773 shares in the three-months ended March 30, 2007 at a cost of approximately $730,000 or $25.36 per share. The plan
purchased 44,333 shares in the nine-months ended March 30, 2007 at a cost of approximately $962,000 or $21.69 per share. The plan distributed 14,345 shares in the nine-months ended March 30, 2007.

Upon vesting of the shares granted under the Restricted Stock Plan, a portion of the grantees may choose to sell a portion of their vested shares to the Company to cover
the tax liabilities arising from the vesting. As a result, 17,142 shares were repurchased with a market value of approximately $335,784 or an average of $19.59 per share in the nine-months ended March 28, 2008. 13,581 shares were repurchased
with a market value of $239,000 or an average of $17.60 per share in the nine-months ended March 30, 2007.

SEGMENT REPORTING

SWS operates four business segments:



| |  |  | Clearing: The clearing segment provides clearing and execution services (generally on a fully disclosed basis) for general securities broker/dealers, for bank
affiliated firms and firms specializing in high volume trading.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 16 -



---

##### Table of Contents

| |  |  | Retail: The retail segment includes retail securities products and services (equities, mutual funds and fixed income products), insurance products and managed
accounts and encompasses the activities of our employee registered representatives and our independent representatives who are under contract with SWS Financial.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Institutional: The institutional segment serves institutional customers in securities lending, investment banking and public finance, fixed income sales and
trading, proprietary trading and agency execution services.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Banking: The Bank offers traditional banking products and services and focuses on several sectors of the residential housing market, including interim construction
and short-term funding for mortgage bankers.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Clearing and institutional brokerage services are offered exclusively through Southwest
Securities. The Bank and its subsidiaries comprise the banking segment. Retail brokerage services are offered through Southwest Securities (the private client group and the managed advisors accounts department), the insurance subsidiaries and
through SWS Financial (which contracts with independent representatives for the administration of their securities business).

SWS segments are
managed separately based on types of products and services offered and their related client bases. The segments are consistent with how we manage our resources and assess our performance. Management assesses performance based primarily on income
before income taxes and discontinued operations and net interest revenue (expense). As a result, SWS reports net interest revenue (expense) by segment. SWS business segment information is prepared using the following methodologies:



| |  |  | the financial results for each segment are determined using the same policies as those described in Note 1, Significant Accounting Policies, to the
Companys audited consolidated financial statements contained in the Companys Form 10-K for the fiscal year ended June 29, 2007;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | segment financial information includes the allocation of interest based on each segments earned interest spreads;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | information system and operation expenses are allocated based on each segments usage, which is primarily determined by trading volumes;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | shared securities execution facilities expenses are allocated to the segments based on production levels;
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | money market fee revenue is allocated based on each segments average balances; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | clearing charges are allocated based on clearing levels from each segment.
| | - |  | --------------------------------------------------------------------------

Intersegment balances are eliminated upon consolidation and have been applied to the appropriate segment.

The
other category includes SWS Group, corporate administration and SWS Capital Corporation. SWS Capital Corporation is a dormant entity which holds approximately $25,000 of assets. SWS Group is a holding company that owns various
investments, including USHS and NYX common stock.



- 17 -



---

##### Table of Contents

The following table presents the Companys operations by the segments outlined above for the three and nine-months
ended March 28, 2008 and March 30, 2007:



|                                                      |  |          |       |   |        |   |               |  |         |        |       |   |        |                             |   |        |   |  |   |       
|----------------------------------------------------- |  | -------- | ----- | - | ------ | - | ------------- |  | ------- | ------ | ----- | - | ------ | --------------------------- | - | ------ | - |  | - | ------
|UNAUDITED QUARTERLY FINANCIAL INFORMATION            
|(in thousands)                                        |  | Clearing |       |   | Retail |   | Institutional |  | Banking |        | Other |   |        | ConsolidatedSWS Group, Inc.
|Three-months ended March 28, 2008                     |  |          |       |   |        |   |               |  |         |        |       |   |        |                             |   |        |   |  |   |       
|Operating revenue                                     |  | $        | 6,136 |   |        | $ | 17,931        |  | $       | 22,360 |       | $ | 1,578  |                             | $ | (1,410 | ) |  | $ | 46,595
|Net intersegment revenues                             |  |          | (214  | ) |        |   | 255           |  |         | 121    |       |   | 1,835  |                             |   | (1,997 | ) |  |   |      
|Net interest revenue                                  |  |          | 2,530 |   |        |   | 1,234         |  |         | 11,407 |       |   | 12,296 |                             |   | 10     |   |  |   | 27,477
|Net revenues                                          |  |          | 8,666 |   |        |   | 19,165        |  |         | 33,767 |       |   | 13,874 |                             |   | (1,400 | ) |  |   | 74,072
|Operating expenses                                    |  |          | 5,651 |   |        |   | 17,188        |  |         | 20,231 |       |   | 9,074  |                             |   | 7,976  |   |  |   | 60,120
|Depreciation and amortization                         |  |          | 343   |   |        |   | 201           |  |         | 111    |       |   | 210    |                             |   | 358    |   |  |   | 1,223 
|Income (loss) from continuing operations before taxes |  |          | 3,015 |   |        |   | 1,977         |  |         | 13,536 |       |   | 4,800  |                             |   | (9,376 | ) |  |   | 13,952
|Income from discontinued operations                   |  |          |      |   |        |   |              |  |         |       |       |   |       |                             |   |       |   |  |   |      
|                                                      |  |          |       |   |        |  
|Three-months ended March 30, 2007                     |  |          |       |   |        |   |               |  |         |        |       |   |        |                             |   |        |   |  |   |       
|Operating revenue                                     |  | $        | 5,643 |   |        | $ | 18,000        |  | $       | 17,167 |       | $ | 524    |                             | $ | (221   | ) |  | $ | 41,113
|Net intersegment revenues                             |  |          | (239  | ) |        |   | 248           |  |         | 220    |       |   | 1,435  |                             |   | (1,664 | ) |  |   |      
|Net interest revenue (expense)                        |  |          | 3,895 |   |        |   | 1,800         |  |         | 4,957  |       |   | 11,741 |                             |   | (2     | ) |  |   | 22,391
|Net revenues                                          |  |          | 9,538 |   |        |   | 19,800        |  |         | 22,124 |       |   | 12,265 |                             |   | (223   | ) |  |   | 63,504
|Operating expenses                                    |  |          | 4,719 |   |        |   | 16,793        |  |         | 15,912 |       |   | 6,537  |                             |   | 8,290  |   |  |   | 52,251
|Depreciation and amortization                         |  |          | 248   |   |        |   | 149           |  |         | 110    |       |   | 156    |                             |   | 532    |   |  |   | 1,195 
|Income (loss) from continuing operations before taxes |  |          | 4,819 |   |        |   | 3,007         |  |         | 6,212  |       |   | 5,728  |                             |   | (8,513 | ) |  |   | 11,253
|Income from discontinued operations                   |  |          |      |   |        |   |              |  |         |       |       |   | 27     |                             |   |       |   |  |   | 27    



- 18 -



---

##### Table of Contents

|                                                      |  |          |         |   |        |   |               |  |         |           |       |   |           |                             |   |         |   |  |   |          
|----------------------------------------------------- |  | -------- | ------- | - | ------ | - | ------------- |  | ------- | --------- | ----- | - | --------- | --------------------------- | - | ------- | - |  | - | ---------
|UNAUDITED NINE-MONTH FINANCIAL INFORMATION           
|(in thousands)                                        |  | Clearing |         |   | Retail |   | Institutional |  | Banking |           | Other |   |           | ConsolidatedSWS Group, Inc.
|Nine-months ended March 28, 2008                      |  |          |         |   |        |   |               |  |         |           |       |   |           |                             |   |         |   |  |   |          
|Operating revenue                                     |  | $        | 18,271  |   |        | $ | 56,219        |  | $       | 60,875    |       | $ | 2,854     |                             | $ | (1,095  | ) |  | $ | 137,124  
|Net intersegment revenues                             |  |          | (708    | ) |        |   | 845           |  |         | 524       |       |   | 5,279     |                             |   | (5,940  | ) |  |   |         
|Net interest revenue                                  |  |          | 10,692  |   |        |   | 4,509         |  |         | 25,104    |       |   | 36,381    |                             |   | 32      |   |  |   | 76,718   
|Net revenues                                          |  |          | 28,963  |   |        |   | 60,728        |  |         | 85,979    |       |   | 39,235    |                             |   | (1,063  | ) |  |   | 213,842  
|Operating expenses                                    |  |          | 18,770  |   |        |   | 51,449        |  |         | 55,084    |       |   | 25,268    |                             |   | 25,526  |   |  |   | 176,097  
|Depreciation and amortization                         |  |          | 1,026   |   |        |   | 561           |  |         | 314       |       |   | 598       |                             |   | 1,157   |   |  |   | 3,656    
|Income (loss) from continuing operations before taxes |  |          | 10,193  |   |        |   | 9,279         |  |         | 30,895    |       |   | 13,967    |                             |   | (26,589 | ) |  |   | 37,745   
|Income from discontinued operations                   |  |          |        |   |        |   |              |  |         |          |       |   | 17        |                             |   |        |   |  |   | 17       
|Assets (*)                                            |  |          | 471,218 |   |        |   | 207,582       |  |         | 3,213,946 |       |   | 1,291,672 |                             |   | 26,625  |   |  |   | 5,211,043
|                                                      |  |          |         |   |        |  
|Nine-months ended March 30, 2007                      |  |          |         |   |        |   |               |  |         |           |       |   |           |                             |   |         |   |  |   |          
|Operating revenue                                     |  | $        | 16,868  |   |        | $ | 51,891        |  | $       | 61,335    |       | $ | 1,884     |                             | $ | 5,608   |   |  | $ | 137,586  
|Net intersegment revenues                             |  |          | (677    | ) |        |   | 714           |  |         | 762       |       |   | 4,148     |                             |   | (4,947  | ) |  |   |         
|Net interest revenue                                  |  |          | 11,594  |   |        |   | 5,154         |  |         | 16,795    |       |   | 35,676    |                             |   | 1,347   |   |  |   | 70,566   
|Net revenues                                          |  |          | 28,462  |   |        |   | 57,045        |  |         | 78,130    |       |   | 37,560    |                             |   | 6,955   |   |  |   | 208,152  
|Operating expenses                                    |  |          | 14,014  |   |        |   | 47,480        |  |         | 53,698    |       |   | 18,864    |                             |   | 28,796  |   |  |   | 162,852  
|Depreciation and amortization                         |  |          | 653     |   |        |   | 416           |  |         | 341       |       |   | 493       |                             |   | 1,709   |   |  |   | 3,612    
|Income (loss) from continuing operations before taxes |  |          | 14,448  |   |        |   | 9,565         |  |         | 24,432    |       |   | 18,696    |                             |   | (21,841 | ) |  |   | 45,300   
|Income from discontinued operations                   |  |          |        |   |        |   |              |  |         |          |       |   |          |                             |   |        |   |  |   | 77       
|Assets (*)                                            |  |          | 480,685 |   |        |   | 203,847       |  |         | 2,878,488 |       |   | 987,599   |                             |   | 25,898  |   |  |   | 4,576,517



- 19 -



---

##### Table of Contents



|(*) | Assets are reconciled to total assets as presented in the March 28, 2008 and March 30, 2007 Consolidated
Statement of Financial Condition as follows (in thousands):
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                             |  |                |           |   |                |   |           |  
|------------------------------------------------------------ |  | -------------- | --------- | - | -------------- | - | --------- | -
|                                                             |  | March 28, 2008 |           |   | March 30, 2007 |  
|Amount as presented above                                    |  | $              | 5,211,043 |   |                | $ | 4,576,517 |  
|Reconciling items:                                           |  |                |           |   |                |   |           |  
|Unallocated assets:                                          |  |                |           |   |                |   |           |  
|Cash                                                         |  |                | 6,127     |   |                |   | 23,057    |  
|Receivables from brokers, dealers and clearing organizations |  |                | 77,430    |   |                |   | 76,135    |  
|Receivable from clients, net of allowances                   |  |                | 24,682    |   |                |   | 23,670    |  
|Other assets                                                 |  |                | 15,952    |   |                |   | 15,173    |  
|Unallocated eliminations                                     |  |                | (2,125    | ) |                |   | (537      | )
|                                                             |  |                |           |   |                |   |           |  
|Total Assets                                                 |  | $              | 5,333,109 |   |                | $ | 4,714,015 |  
|                                                             |  |                |           |   |                |   |           |  



- 20 -



---

##### Table of Contents

COMMITMENTS, CONTINGENCIES and GUARANTEES

Commitment and Contingencies.

Litigation. In the general course of its brokerage business and
the business of clearing for other brokerage firms, SWS Group and/or its subsidiaries have been named as defendants in various lawsuits and arbitration proceedings. These claims allege violations of various federal and state securities laws. The
Bank is also involved in certain claims and legal actions arising in the ordinary course of business. Management believes that resolution of these claims will not result in any material adverse effect on SWS consolidated financial position,
results of operations or cash flows.

Venture Capital Funds.SWS has committed to invest $5,000,000 in a limited partnership venture
capital fund. As of March 28, 2008, SWS had contributed $4,000,000 of its commitment. The Bank has committed to invest $3,000,000 in a limited partnership equity fund. As of March 28, 2008, the Bank has invested $2,400,000 of its
commitment.

Underwriting. Through its participation in underwriting securities, both corporate and municipal, SWS could expose
itself to material risk since the possibility exists that securities SWS has committed to purchase cannot be sold at the initial offering price. Federal and state securities laws and regulations also affect the activities of underwriters and impose
substantial potential liabilities for violations in connection with sales of securities by underwriters to the public. Transactions relating to such underwriting commitments that were open at March 28, 2008 and were subsequently settled had no
material effect on the financial statements as of March 28, 2008.

Guarantees.The Bank has stand-by letters of credit primarily
issued for real estate development purposes. The maximum potential amount of future payments the Bank could be required to make under the letters of credit is $3,064,000. The collateral supporting these letters of credit consist of real estate,
certificates of deposit, equipment, accounts receivable or furniture and fixtures.

As a normal course of business, the mortgage origination
division of the Bank sells in the secondary market the majority of mortgage loans it originates. As a part of these sales, the Bank makes certain representations and warranties to the investor. If these representations and warranties are breached,
the Bank may be required to repurchase these loans at which time the Bank would be responsible for any subsequent credit losses. In addition, there are occasions where the warehouse lending division of the Bank may have customers that cease to do
business. When this occurs and loans are still outstanding and not sold related to that particular customer, the Bank will engage in a thorough review of the file documentation. If this documentation proves to be adequate, the Bank will market the
loans directly to permanent investors using agreements and relationships already established by the mortgage origination division. Any subsequent credit losses related to loans repurchased as a result of a breach in representations and warranties to
the investor would be recorded through the allowance for loan losses.

The Company provides representations and warranties to counterparties in connection
with a variety of commercial transactions and occasionally indemnifies them against potential losses caused by the breach of those representations and warranties. These indemnifications generally are standard contractual indemnifications and are
entered into in the normal course of business. The maximum potential amount of future payments that the Company could be required to make under these indemnifications cannot be estimated. However, the Company believes that it is unlikely it will
have to make material payments under these arrangements and has not recorded any contingent liability in the consolidated financial statements for these indemnification obligations.



- 21 -



---

##### Table of Contents

SWS is a member of various exchanges and of multiple clearinghouses. Under the membership agreements, members are
generally required to guarantee the performance of other members. If a member becomes unable to satisfy its obligations to the clearinghouse, other members would be required to meet shortfalls. To mitigate these risks, the exchange and
clearinghouses often require members to post collateral. SWS maximum potential liability under these arrangements cannot be quantified. However, it is unlikely that SWS would be required to make payments under these arrangements. Accordingly,
no contingent liability is recorded in the consolidated financial statements for these arrangements.

ACCOUNTING PRONOUNCEMENTS

The FASB and the SEC have recently issued the following statements and interpretations, which are applicable to SWS:

SFAS No. 160, Non-controlling Interests in Consolidated Financial Statements-an amendment of ARB No. 51.In December 2007,
FASB issued this standard which changes the accounting and reporting of non-controlling (or minority) interests in the consolidated financial statements. This statement requires 1) ownership interests in subsidiaries held by entities other than the
parent be displayed as a separate component of equity in the consolidated statement of financial condition and separate from the parent; 2) after control is obtained, a change in ownership interests not resulting in a loss of control should be
accounted for as an equity transaction; and 3) when a subsidiary is deconsolidated any retained non-controlling equity investment should be initially measured at fair value. This standard is effective for fiscal years beginning after
December 15, 2008, our fiscal 2010. SWS is assessing the impact of this statement on its financial statements and processes.

SFAS No. 141(R),Business Combinations.In December 2007, FASB issued this standard which changes the accounting and reporting of business combinations. This statement could impact the annual goodwill and intangible impairment testing
associated with acquisitions which closed prior to the effective date of this standard. This standard applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period
beginning on or after December 15, 2008, our fiscal 2010. SWS is assessing the impact of this statement on its financial statements and processes.

SFAS No. 159,The Fair Value Option of Financial Assets and Financial Liabilities.The FASB standard, issued in February 2007, permits an entity to measure financial instruments and certain other items
at estimated fair value. Most of the provisions of FASB No. 159 are elective; however, the amendment to FASB No. 115, Accounting for Certain Investments in Debt and Equity Securities, applies to all entities that own
trading and available-for-sale securities. The fair value option created by FASB 159 permits an entity to measure eligible items at fair value as of specified election dates. The fair value option 1) may generally be applied instrument by
instrument; 2) is irrevocable unless a new election date occurs; and 3) must be applied to the entire instrument and not to only a portion of the instrument. The standard is effective for fiscal years beginning after November 15, 2007, our
fiscal 2009. SWS is assessing the impact of this statement on its financial statements and processes.

SFAS No. 157,Fair Value
Measurement.In September 2006, FASB issued this standard which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. The
standard is effective for fiscal years beginning after November 15, 2007, our fiscal 2009. SWS is assessing the impact of this statement on its financial statements and processes.

AFFILIATE TRANSACTIONS

A director of SWS owns a 9.1% interest in a local bank and one of SWS executive
officers owns less than a 1.0% interest in this bank. The adult son of our director owns a controlling interest in this



- 22 -



---

##### Table of Contents

bank. The Bank has sold loan participations with outstanding balances of $8,915,000 and $10,588,000 at March 31, 2008 and June 30, 2007,
respectively, to this local bank. The terms of the participation agreements resulted in payments of interest and fees to the other bank of $155,000 and $606,000 for the three and nine-months ending March 31, 2008, respectively, and $157,000 and
$497,000 for the three and nine-months ending March 31, 2007, respectively. The interest rates on these participations were substantially the same as those participations sold by the Bank to unrelated banks.

SUBSEQUENT EVENT

In February 2008, the Company entered into a
definitive agreement to purchase M.L. Stern & Co., LLC (M.L. Stern) and its wholly-owned subsidiary, Tower Asset Management, LLC, (collectively, Stern) from a subsidiary of Pacific Life Insurance
Company. The acquisition was structured as a purchase of all of the outstanding membership interests of M.L. Stern. The assets and liabilities acquired as well as the financial results of M.L. Stern will be included in the Companys
consolidated financial statements after the close of business on March 31, 2008, the acquisition date. The acquisition will augment the Companys retail segment in the California marketplace. M.L. Stern, which is based in Beverly
Hills, California, has seven retail office locations, approximately $4 billion in customer assets under custody, an additional $450 million in assets under management and approximately 100 financial advisors. The transaction will
double the size of SWS private client advisor network and re-establish SWS in the asset management business. The M.L. Stern business will be included in the companys retail segment.

The aggregate acquisition cost was approximately $6.4 million, which consisted of cash in the amount of $5.5 million and direct expenses of $900,000. The Company is
still in the process of performing valuations of certain intangible assets; accordingly, the allocation of the purchase price has not been finalized.



- 23 -



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

OVERVIEW

SWS Group, Inc. (we, us, SWS or the company) is engaged in
full-service securities brokerage and full-service commercial banking. While brokerage and banking revenues are dependent upon trading volumes and interest rates, which may fluctuate significantly, a large portion of our expenses remain fixed.
Consequently, net operating results can vary significantly from period to period.

Our business is also subject to substantial governmental regulation and
changes in legal, regulatory, accounting, tax and compliance requirements may have a substantial impact on our business and results of operations. We also face substantial competition in each of our lines of business. See Forward-Looking
Statements and Risk Factors in our Form 10-K filed with the Securities and Exchange Commission on September 12, 2007.

We
operate through four segments grouped primarily by products and services: clearing, retail, institutional and banking.

Clearing. We provide clearing and execution services (generally on a fully disclosed basis) for general securities broker/dealers and for firms specializing in high volume trading. Revenues in this segment are generated
primarily through transaction charges to our correspondent firms for clearing their trades. Revenue is also earned from various fees and other processing charges, as well as through net interest earnings on correspondent customer balances. We seek
to grow our clearing business by expanding our correspondent base.

Retail. We offer retail securities products and services
(equities, mutual funds and fixed income products), insurance products and managed accounts through the activities of our employee registered representatives and our independent contractors. This segment generates revenue primarily through
commissions charged on securities transactions, fees from managed accounts and the sale of insurance products as well as net interest income from retail customer balances. We seek to grow our retail brokerage business by increasing our distribution
capabilities through the recruitment of additional registered representatives and through acquisition.

Institutional.We
serve institutional customers in securities lending, investment banking and public finance, fixed income sales and trading, proprietary trading and agency execution services. Revenues are derived from the net interest spread on stock loan
transactions, commission and trading income from fixed income and equity products and investment banking fees from corporate and municipal securities transactions.

Banking. We offer traditional banking products and services and focus on several sectors of the residential housing market, including interim construction and short-term funding for mortgage bankers. The
Bank earns substantially all of its income on the spread between the rates charged to customers on loans and the rates paid to depositors. One of the strategic priorities for the Bank is to grow commercial banking. An important part of this growth
strategy is the SBA division of the Bank. In the fourth quarter of fiscal 2007, we hired an eight member team to focus on the growth of the SBA portfolio. During the current quarter, we had an opportunity to purchase a seasoned $30 million SBA
loan portfolio. This purchase will compliment the origination strategy in place for this group. In addition, we seek to grow our Bank by adding experienced bankers and through acquisitions.



- 24 -



---

##### Table of Contents

The other category includes SWS Group, corporate administration and SWS Capital Corporation. SWS Group is a
holding company that owns various investments, including U.S. Home Systems, Inc. (USHS) and NYSE Euronext, Inc. (NYX) common stock.

Business Environment

Our business is sensitive to financial market conditions which were volatile during the third quarter of fiscal 2008.
Equity market indices declined from a year ago with the Dow Jones Industrial Average decreasing 1% while the Standard & Poors 500 Index and the NASDAQ Composite Index both decreased 7%. Average daily volume on the New York Stock
Exchange increased 28% for the same period.

Volatility in the credit markets caused disruption for the financial markets primarily due to decreased
liquidity. In response to this disruption, the Federal Reserve Board (FRB) lowered the federal funds rate by 300 basis points since the end of fiscal 2007 and 200 basis points in the third quarter of fiscal 2008. Additionally, the FRB
lowered collateral requirements to increase liquidity in the financial markets.

Rates on 10 year U.S. Treasury Bonds dropped 118 basis points since March
2007 while 3-month treasury rates are down 371 basis points over the same period providing a much steeper yield curve than in March 2007.

Our brokerage
businesses are positively impacted by active securities markets and positive directional movements in key equity indices, but negatively impacted by volatile interest rates and an inverted yield curve. The current mix of positive and negative
factors adversely impacted results for our banking business while bolstering our institutional business in the current quarter when compared to the third quarter of fiscal 2007.

Impact of Credit Markets

Brokerage:

On the brokerage side of the business, volatility in the credit and mortgage markets primarily impacts our taxable and municipal fixed income trading business. Sub-prime collateralized debt obligations are not a
primary market for us and we have no proprietary structured products. In addition, we do not have any off-balance sheet risk related to any of these types of transactions.

We do trade mortgage and asset-backed securities on a regular basis. We monitor our trading limits daily to ensure that these securities are maintained at levels we consider to be prudent given current market
conditions. Inventories of these securities are priced using a third-party pricing service and are reviewed monthly to ensure reasonable valuation. At March 28, 2008, we held mortgage and asset-backed securities of approximately $15.26 million
included in Securities Owned on the Consolidated Statement of Financial Condition.

In order to take advantage of some of the liquidity issues in the
municipal market, we invested $137,493,000 in certain auction rate municipal bonds during the quarter. Most of these bonds are of investment grade quality and the lack of liquidity for these issuers led to attractive tax-free yields for the company.
Management monitors these investments daily and has limited concentrations in any one issuer.

Bank:

The volatility of the credit markets continue to have an impact on the Bank. As anticipated our residential construction business line continued to show weakness during
the quarter. The oversupply of new homes extended through the quarter. The supply of finished vacant housing units in North Texas was equivalent to 3.00 months of sales at March 31, 2008 unchanged from December 31, 2007. A 2.0  2.5
month supply is considered equilibrium. It will take some time to absorb the



- 25 -



---

##### Table of Contents

oversupply, which we believe will result in continued deterioration of our residential construction loan portfolio. Mortgage rates remain attractive and
employment in North Texas remains strong, which will help mitigate this deterioration.

The Banks warehouse lending division continued to show strong
growth. For the third quarter of fiscal 2008, this division funded 9,577 loans totaling $1.8 billion compared to the December 2007 quarter when it funded 7,399 loans totaling $1.4 billion. We finished the quarter with $346 million in loans
outstanding in this business line compared to $315 million in December 2007. Our exposure to sub-prime loans in this line of business is minimal and represents less than 1% of our fundings.

Other lines of business such as commercial real estate, commercial and small business (SBA) continues to show strong demand and we anticipate solid growth in
these lines. The mortgage industry problems have not had a negative effect on these lines. However, a continued downturn could negatively impact these lines in the future.

The Bank also continues to experience a reduction in its net interest margins primarily resulting from significant reductions in interest rates by the Federal Reserve. The impact of these decreases is felt immediately
on our interest revenue as floating rate loans reprice. The corresponding change on the liability side lags, thus creating pressure on the net interest margin. As rates stabilize and the lagging liabilities reprice, we expect our spread will return
to historic levels.

The volatile markets have minimal impact on the Banks investment portfolio as we have a small portfolio of $2.6 million invested
in cash products.

Events and Transactions

Several
material events and transactions impacted the results of operations in the periods presented. A description of the facts and circumstances surrounding these transactions and the impact on our results are discussed below.

Payments to the Deferred Compensation Plan.We purchase company-owned life insurance as a component of the companys deferred compensation plan. The
policies are valued at the cash surrender values as of the balance sheet date and are included in Other Assets in the Consolidated Statement of Financial Condition. During the second quarter of fiscal 2007, we received proceeds of $2,276,000 from
company-owned life insurance which were recorded in Other Revenue in the Consolidated Statements of Income and Comprehensive Income.

TD
Ameritrade Transaction:On March 22, 2006, the company entered into an agreement with TD Ameritrade Holding Corporation (Ameritrade) to transfer 15 correspondent clients to the company. This transaction closed in July
2006, with 12 of the 15 correspondents agreeing to transfer to our clearing platform. As an inducement to transfer, we offered substantial clearing fee discounts for a transition period. As a result, we have recorded a customer relationship
intangible of $5,060,000, which is being amortized over a five year period at a rate based on the future economic benefit of the customer relationships. We recognized approximately $337,000 and $1,010,000 of amortization expense related to this
intangible for the three and nine-month periods ended March 28, 2008, respectively. See additional discussion in Intangible Assets in the Notes to the Consolidated Financial Statements contained in this report.

NYSE/Archipelago:SWS owned 23,721 shares of Archipelago Holdings, LLC (Archipelago) stock prior to the merger of Archipelago and the NYSE in
March 2006, for which it received 23,721 unrestricted shares of the new entity, NYSE Euronext, Inc. (NYX). As part of the merger, Southwest Securities also surrendered its NYSE seat (carried at a cost of $230,000) in return for $300,000
in cash and 80,177 restricted shares of NYX common stock. As of March 28, 2008, 53,452 of the 80,177 shares were no longer restricted.

In July 2007,
ownership of the NYX stock was transferred from Southwest Securities to SWS Group. These shares are now recorded as Marketable Equity Securities Available for Sale and changes in



- 26 -



---

##### Table of Contents

valuation appear in the Other Comprehensive Income line in the Consolidated Statements of Income and Comprehensive Income. For the three and nine-month
periods ended March 28, 2008, we recorded a loss in Other Comprehensive Income of $2,158,000, net of tax of $1,403,000, and $1,066,000, net of tax of $693,000, respectively, on the NYX shares that we own. In the three and nine-month periods
ended March 30, 2007, we recorded a loss of $375,000 and a gain of $2,747,000, respectively, in Net Gains (Losses) on Principal Transactions related to these shares.

Distribution from an equity investment: In the first quarter of fiscal 2007, a limited partnership venture capital fund in which SWS has an equity investment realized a gain and made a subsequent
distribution to its partners. SWS portion of this gain was $575,000 and is included in Other Revenue in the Consolidated Statements of Income and Comprehensive Income. We received a cash distribution of $289,000 related to this gain.

Investment in Comprehensive Software Systems, Inc. (CSS):In 1993, we became a part owner of CSS, a software development
company formed to develop a new brokerage front and back office system along with a consortium of other broker/dealers. We initially acquired a 7.6% interest in CSS and accounted for the investment on the cost basis. Through subsequent investments,
our ownership in CSS increased to 25.08% in fiscal 2002. Consequently, we implemented the equity method of accounting prescribed by APB Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock.
Subsequent to an equity offering by CSS in January 2005, we owned 13.7% of CSS. To facilitate the continued enhancement of the CSS system, we invested an aggregate of $6,386,000 in CSS, all of which had been written off by March 28, 2008.

In April 2006, we signed an agreement with CSS to pay a $1,700,000 maintenance fee to CSS if a specific member of the consortium of broker/dealers
successfully converted to the CSS system by December 31, 2006. CSS made written demand of $1,700,000 under this agreement in January 2007. We disputed the claim and settled the dispute in calendar 2007 for an immaterial amount.

Effective November 30, 2007, CSS was sold and merged with one of the members of the consortium. Our proceeds from the sale were minimal and we now have no ownership
interest in CSS.

Also, in November 2007, we and CSS entered into a three year maintenance agreement pursuant to which we made maintenance payments of
$3,000,000 for calendar year 2007 and will make payments of $2,500,000 in 2008 and 2009. We will also receive assistance in converting to an updated version of the CSS software and a new broker front end platform in exchange for the increased
maintenance payments. See additional discussion in Investmentsin the Notes to the Consolidated Financial Statements contained in this report.

RESULTS OF OPERATIONS

Consolidated

Net
income from continuing operations for the three and nine-month periods ended March 28, 2008 was $8,592,000 and $23,544,000, an increase of $1,002,000 and a decrease of $7,034,000, respectively, from net income for the comparable three and
nine-month periods ended March 30, 2007. Net income includes income of $17,000 from discontinued operations for the nine-month period ended March 28, 2008 compared to $27,000 and $77,000 for the three and nine-month periods ended
March 30, 2007, respectively. The three and nine-month periods ended March 28, 2008 and March 30, 2007 contained 60 and 187 and 61 and 187 trading days, respectively.



- 27 -



---

##### Table of Contents

The following is a summary of increases (decreases) in categories of net revenues and operating expenses for the three
and nine-month periods ended March 28, 2008 compared to the three and nine-month periods ended March 30, 2007 (dollars in thousands):



|                                                     |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|---------------------------------------------------- |  | ----------------- | ------ | - | ---------------- | ---- | - | ------ | - | ------- | ------- |  | --- | --
|                                                     |  | Three MonthsEnded |        |   | Nine MonthsEnded |     
|                                                     |  | Amount            |        |   | %Change          |      |   | Amount |   |         | %Change | 
|Net revenues:                                        |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|Net revenues from clearing operations                |  | $                 | 558    |   |                  | 19   | % |        | $ | 1,519   |         |  | 17  | % 
|Commissions                                          |  |                   | 5,342  |   |                  | 24   |   |        |   | 10,316  |         |  | 16  |   
|Net interest                                         |  |                   | 5,086  |   |                  | 23   |   |        |   | 6,152   |         |  | 9   |   
|Investment banking, advisory and administrative fees |  |                   | (258   | ) |                  | (3   | ) |        |   | 177     |         |  | 1   |   
|Net gains on principal transactions                  |  |                   | (557   | ) |                  | (21  | ) |        |   | (10,533 | )       |  | (64 | ) 
|Other                                                |  |                   | 397    |   |                  | 7    |   |        |   | (1,941  | )       |  | (10 | ) 
|                                                     |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|                                                     |  |                   | 10,568 |   |                  | 17   |   |        |   | 5,690   |         |  | 3   |   
|                                                     |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|Operating expenses:                                  |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|Commissions and other employee compensation          |  | $                 | 5,654  |   |                  | 15   | % |        | $ | 7,482   |         |  | 6   | % 
|Occupancy, equipment and computer service costs      |  |                   | 201    |   |                  | 3    |   |        |   | 2,270   |         |  | 13  |   
|Communications                                       |  |                   | 275    |   |                  | 12   |   |        |   | 696     |         |  | 11  |   
|Floor brokerage and clearing organization charges    |  |                   | (1,205 | ) |                  | (290 | ) |        |   | (1,465  | )       |  | (54 | ) 
|Advertising and promotional                          |  |                   | 67     |   |                  | 8    |   |        |   | 523     |         |  | 27  |   
|Other                                                |  |                   | 2,877  |   |                  | 79   |   |        |   | 3,739   |         |  | 27  |   
|                                                     |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|                                                     |  |                   | 7,869  |   |                  | 15   |   |        |   | 13,245  |         |  | 8   |   
|                                                     |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   
|Pretax income                                        |  | $                 | 2,699  |   |                  | 24   | % |        | $ | (7,555  | )       |  | (17 | )%
|                                                     |  |                   |        |   |                  |      |   |        |   |         |         |  |     |   

Net revenues increased for the third quarter of fiscal 2008 by $10,568,000 as compared to the same period of
fiscal 2007. The largest component of the increase was in commissions, $5,342,000 and net interest, $5,086,000. The increase in commissions is due primarily to increased volumes and client activity in the institutional segment. The increase in net
interest is due primarily to a substantial increase in spread in the stock loan business.

Net revenues increased for the first nine months of fiscal 2008
by $5,690,000 as compared to the same period of fiscal 2007. The largest component of the increase was in commissions, $10,316,000 and net interest, $6,152,000, offset by a decrease in net gains on principal transactions of $10,533,000. The
increased commissions in fiscal 2008 were primarily in taxable fixed income business due to an improved environment and recruitment and hiring of new fixed income advisors. Additionally, wider spreads in the stock loan business led to increased net
interest. These increases were offset by a decrease in net gains on principal transactions primarily due to a $2,747,000 gain on the valuation of NYX stock not included in the first nine-months of fiscal 2008 as a result of the transfer of
ownership. Additionally, the prior year included a gain of $2,700,000 on the restructuring of a commercial mortgage backed security. Lastly in the 2008 period, we carried lower inventories resulting in reduced trading profits.

Operating expenses increased $7,869,000 for the three months ended March 28, 2008 as compared to the same period of fiscal 2007. The largest increases were in
commissions and other employee compensation, $5,654,000 and other of $2,877,000 offset by a decrease in floor brokerage and clearing organization charges of $1,205,000. The increase in commissions and other employee compensation is due primarily to
increased variable compensation in the institutional segment, additional headcount at the Bank and an increase in incentive compensation of $3,601,000 in fiscal 2008. The increase in other expenses is primarily due to a $739,000 increase in the
provision for loan loss in addition to increases in fees for professional and legal services of $1,148,000. The decrease in floor brokerage and clearing organization charges is due primarily to an increase in the annual refund received from
Depository Trust & Clearing Corporation (DTCC) over the prior year.



- 28 -



---

##### Table of Contents

Operating expenses increased $13,245,000 for the nine-months ended March 28, 2008 as compared to the same period of
fiscal 2007. The largest increase was in commissions and other employee compensation, $7,482,000, occupancy, equipment and computer service costs, $2,270,000 and other, $3,739,000 offset by a decrease in floor brokerage and clearing organization
charges of $1,465,000. The increase in occupancy, equipment and computer service costs is due primarily to the increased maintenance expenses for CSS. The increase in employee compensation is due primarily to the hiring of a new head of clearing and
six new SBA lenders and an increase in incentive compensation of $5,499,000 in fiscal 2008. The increase in other is due primarily to the increase in the Banks loan loss provision of $1,763,000, and increased professional services of
$1,266,000. The decrease in floor brokerage and clearing organization charges was due to the DTCC refund, as discussed above.

Net Interest Income

Net interest income from the brokerage segments is dependent upon the level of customer and stock loan balances as well as the spread between the rates we
earn on those assets compared with the cost of funds. Net interest is the primary source of income for the Bank and represents the amount by which interest and fees generated by earning assets exceed the cost of funds, primarily interest paid to the
Banks depositors on interest-bearing accounts. The components of interest earnings are as follows for the three and nine-month periods ended March 28, 2008 and March 30, 2007 (in thousands):



|             |  |                    |        |                   |   |               |  |               |        |  |   |       
|------------ |  | ------------------ | ------ | ----------------- | - | ------------- |  | ------------- | ------ |  | - | ------
|             |  | Three Months Ended |        | Nine Months Ended
|             |  | March 28,2008      |        | March 30,2007     |   | March 28,2008 |  | March 30,2007
|Brokerage    |  | $                  | 15,181 |                   | $ | 10,650        |  | $             | 40,337 |  | $ | 34,890
|Bank         |  |                    | 12,296 |                   |   | 11,741        |  |               | 36,381 |  |   | 35,676
|             |  |                    |        |                   |   |               |  |               |        |  |   |       
|Net interest |  | $                  | 27,477 |                   | $ | 22,391        |  | $             | 76,718 |  | $ | 70,566
|             |  |                    |        |                   |   |               |  |               |        |  |   |       

For the three-months ended March 28, 2008, net interest income from our brokerage entities accounted for
approximately 20.5% of our net revenues. For the three-months ended March 30, 2007, net interest income generated by our brokerage entities accounted for approximately 16.8% of our net revenue.

For the nine-months ended March 28, 2008, net interest income from our brokerage entities accounted for approximately 18.9% of our net revenues. For the nine-months
ended March 30, 2007, net interest income generated by our brokerage entities accounted for approximately 16.8% of our net revenue.

Average balances
of interest-earning assets and interest-bearing liabilities are as follows (in thousands):



|                                          |  |                    |           |                   |   |               |  |               |           |  |   |          
|----------------------------------------- |  | ------------------ | --------- | ----------------- | - | ------------- |  | ------------- | --------- |  | - | ---------
|                                          |  | Three Months Ended |           | Nine Months Ended
|                                          |  | March 28,2008      |           | March 30,2007     |   | March 28,2008 |  | March 30,2007
|Average interest-earning assets:          |  |                    |           |                   |   |               |  |               |           |  |   |          
|Customer margin balances                  |  | $                  | 288,000   |                   | $ | 283,000       |  | $             | 290,000   |  | $ | 301,000  
|Assets segregated for regulatory purposes |  |                    | 349,000   |                   |   | 345,000       |  |               | 333,000   |  |   | 353,000  
|Stock borrowed                            |  |                    | 3,083,000 |                   |   | 2,845,000     |  |               | 3,076,000 |  |   | 2,958,000
|                                          |  |                    |           |                  
|Average interest-bearing liabilities:     |  |                    |           |                   |   |               |  |               |           |  |   |          
|Customer funds on deposit                 |  |                    | 536,000   |                   |   | 521,000       |  |               | 518,000   |  |   | 540,000  
|Stock loaned                              |  |                    | 3,046,000 |                   |   | 2,808,000     |  |               | 3,039,000 |  |   | 2,908,000



- 29 -



---

##### Table of Contents

Net interest revenue generated by each segment is reviewed in detail in the segment analysis below.

Income Tax Expense

For the nine-months ended March 28, 2008,
income tax expense (effective rate of 38.4%) differed from the amount that would have otherwise been calculated by applying the federal corporate tax rate (35%) to income from continuing operations before income taxes. The effective rate was
higher than the statutory rate because of state income taxes and the increase in the net liability for uncertain tax positions recorded under Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for
Uncertainty in Income Taxes  an Interpretation of FASB Statement 109 (FIN 48), partially offset by permanently excluded items, such as tax exempt interest.

Segment Information

The following is a summary of the increases (decreases) in categories of net revenues and
pre-tax income by segment for the three and nine-month periods ended March 28, 2008 compared to the three and nine-month periods ended March 30, 2007 (dollars in thousands):



|                |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  
|--------------- |  | ------------------ | ------ | - | ------------- | - | ------ | ------------------- |  | - | -------- | - |  | --- | -
|                |  | Three Months Ended |        |   |               |   |        |                     | 
|                |  | March 28,2008      |        |   | March 30,2007 |   |        | Increase/(Decrease) |  |   | % Change |  
|Net revenues:   |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  
|Clearing        |  | $                  | 8,666  |   |               | $ | 9,538  |                     |  | $ | (872     | ) |  | (9  | )
|Retail          |  |                    | 19,165 |   |               |   | 19,800 |                     |  |   | (635     | ) |  | (3  | )
|Institutional   |  |                    | 33,767 |   |               |   | 22,124 |                     |  |   | 11,643   |   |  | 53  |  
|Banking         |  |                    | 13,874 |   |               |   | 12,265 |                     |  |   | 1,609    |   |  | 13  |  
|Other           |  |                    | (1,400 | ) |               |   | (223   | )                   |  |   | (1,177   | ) |  | 528 |  
|                |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  
|Total           |  | $                  | 74,072 |   |               | $ | 63,504 |                     |  |   | 10,568   |   |  | 17  |  
|                |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  
|Pre-Tax Income: |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  
|Clearing        |  | $                  | 3,015  |   |               | $ | 4,819  |                     |  | $ | (1,804   | ) |  | (37 | )
|Retail          |  |                    | 1,977  |   |               |   | 3,007  |                     |  |   | (1,030   | ) |  | (34 | )
|Institutional   |  |                    | 13,536 |   |               |   | 6,212  |                     |  |   | 7,324    |   |  | 118 |  
|Banking         |  |                    | 4,800  |   |               |   | 5,728  |                     |  |   | (928     | ) |  | (16 | )
|Other           |  |                    | (9,376 | ) |               |   | (8,513 | )                   |  |   | (863     | ) |  | 10  |  
|                |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  
|Total           |  | $                  | 13,952 |   |               | $ | 11,253 |                     |  |   | 2,699    |   |  | 24  |  
|                |  |                    |        |   |               |   |        |                     |  |   |          |   |  |     |  



|              |  |                   |         |   |               |   |                     |  |   |          |   |  |      |  
|------------- |  | ----------------- | ------- | - | ------------- | - | ------------------- |  | - | -------- | - |  | ---- | -
|              |  | Nine Months Ended |         |   |               |   |                     | 
|              |  | March 28,2008     |         |   | March 30,2007 |   | Increase/(Decrease) |  |   | % Change |  
|Net revenues: |  |                   |         |   |               |   |                     |  |   |          |   |  |      |  
|Clearing      |  | $                 | 28,963  |   |               | $ | 28,462              |  | $ | 501      |   |  | 2    |  
|Retail        |  |                   | 60,728  |   |               |   | 57,045              |  |   | 3,683    |   |  | 7    |  
|Institutional |  |                   | 85,979  |   |               |   | 78,130              |  |   | 7,849    |   |  | 10   |  
|Banking       |  |                   | 39,235  |   |               |   | 37,560              |  |   | 1,675    |   |  | 4    |  
|Other         |  |                   | (1,063  | ) |               |   | 6,955               |  |   | (8,018   | ) |  | (115 | )
|              |  |                   |         |   |               |   |                     |  |   |          |   |  |      |  
|Total         |  | $                 | 213,842 |   |               | $ | 208,152             |  | $ | 5,690    |   |  | 3    |  
|              |  |                   |         |   |               |   |                     |  |   |          |   |  |      |  



- 30 -



---

##### Table of Contents

|                |  |                   |         |   |               |   |         |                     |  |   |          |   |  |     |  
|--------------- |  | ----------------- | ------- | - | ------------- | - | ------- | ------------------- |  | - | -------- | - |  | --- | -
|                |  | Nine Months Ended |         |   |               |   |         |                     | 
|                |  | March 28,2008     |         |   | March 30,2007 |   |         | Increase/(Decrease) |  |   | % Change |  
|Pre-Tax Income: |  |                   |         |   |               |   |         |                     |  |   |          |   |  |     |  
|Clearing        |  | $                 | 10,193  |   |               | $ | 14,448  |                     |  | $ | (4,255   | ) |  | (29 | )
|Retail          |  |                   | 9,279   |   |               |   | 9,565   |                     |  |   | (286     | ) |  | (3  | )
|Institutional   |  |                   | 30,895  |   |               |   | 24,432  |                     |  |   | 6,463    |   |  | 26  |  
|Banking         |  |                   | 13,967  |   |               |   | 18,696  |                     |  |   | (4,729   | ) |  | (25 | )
|Other           |  |                   | (26,589 | ) |               |   | (21,841 | )                   |  |   | (4,748   | ) |  | 22  |  
|                |  |                   |         |   |               |   |         |                     |  |   |          |   |  |     |  
|Total           |  | $                 | 37,745  |   |               | $ | 45,300  |                     |  | $ | (7,555   | ) |  | (17 | )
|                |  |                   |         |   |               |   |         |                     |  |   |          |   |  |     |  

Clearing:

Three-months Ended:

The following is a summary of the results for the clearing segment for the three-months ended March 28, 2008
compared to the three-months ended March 30, 2007 (dollars in thousands):



|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   
|---------------------------------- |  | ------------------ | ------- | ------------- | - | ------------------- |  | - | -------- | - |  | --- | --
|                                   |  | Three Months Ended |         |               |   |                     |  |  
|                                   |  | March 28,2008      |         | March 30,2007 |   | Increase/(Decrease) |  |   | % Change |  
|Net revenue from clearing services |  | $                  | 3,542   |               | $ | 2,985               |  | $ | 557      |   |  | 19  | % 
|Net interest                       |  |                    | 2,530   |               |   | 3,895               |  |   | (1,365   | ) |  | (35 | ) 
|Other                              |  |                    | 2,594   |               |   | 2,658               |  |   | (64      | ) |  | (2  | ) 
|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   
|Net revenues                       |  |                    | 8,666   |               |   | 9,538               |  |   | (872     | ) |  | (9  | ) 
|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   
|Operating expenses                 |  |                    | 5,651   |               |   | 4,719               |  |   | 932      |   |  | 20  |   
|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   
|Pre-Tax Income                     |  | $                  | 3,015   |               | $ | 4,819               |  | $ | (1,804   | ) |  | (37 | )%
|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   
|Average customer margin balance    |  | $                  | 169,000 |               | $ | 180,000             |  | $ | (11,000  | ) |  | (6  | )%
|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   
|Average customer funds on deposit  |  | $                  | 339,000 |               | $ | 318,000             |  | $ | 21,000   |   |  | 7   | % 
|                                   |  |                    |         |               |   |                     |  |   |          |   |  |     |   

The following table reflects the number of client transactions processed for the three-months ended March 28,
2008 and March 30, 2007 and number of correspondents at the end of the three-month period.



|                                              |  |                                 |  |                                
|--------------------------------------------- |  | ------------------------------- |  | -------------------------------
|                                              |  | Three MonthsEndedMarch 28, 2008 |  | Three MonthsEndedMarch 30, 2007
|Tickets for high-volume trading firms         |  | 8,571,406                       |  | 3,669,355                      
|Tickets for general securities broker/dealers |  | 312,400                         |  | 216,734                        
|                                              |  |                                 |  |                                
|Total tickets                                 |  | 8,883,806                       |  | 3,886,089                      
|                                              |  |                                 |  |                                
|Correspondents                                |  | 201                             |  | 217                            
|                                              |  |                                 |  |                                

The clearing segment posted a decrease in net revenue of 9% and a decrease in pretax income of 37%.

Tickets processed increased dramatically over the prior fiscal year leading to increased clearing fee revenue. Increased volume from day trading customers was the
primary driver which led to a decrease in clearing revenue per ticket which was down over the prior fiscal year as these customers are charged substantially lower rates than our general securities clients. Revenue per ticket was $0.40 per ticket for
the third quarter of fiscal 2008 versus $0.77 per ticket for the third quarter of fiscal 2007. Net revenues from clearing services were up despite this decrease in revenue per ticket due to the approximately 100% increase in ticket volumes from day
trading firms as well as increased revenue from correspondent clients acquired from Ameritrade.



- 31 -



---

##### Table of Contents

Net interest revenue allocated to the clearing segment decreased 35% in the three-months ended March 28, 2008 over
the same period last fiscal year. Net interest decreased primarily due to the decrease in the spread we earned on correspondent customer margin and credit balances due to the overall reduction in interest rates. Also, there were three additional
interest days in third quarter of fiscal 2007 when compared to the third quarter of fiscal 2008, which contributed to the decrease.

Operating expenses
were up for the three-months ended March 28, 2008 compared to the same period last fiscal year due primarily to increased commission and employee compensation, related to the hiring of a new head of clearing, as well as information technology
and operating expenses allocated to our clearing segment.

Correspondent count was down for the three-months ended March 28, 2008 versus the same
period last fiscal year primarily due to correspondents we terminated as well as from correspondents leaving the brokerage business.

Nine-months
Ended:

The following is a summary of the results for the clearing segment for the nine-months ended March 28, 2008 compared to the nine-months
ended March 30, 2007 (dollars in thousands):



|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   
|---------------------------------- |  | ----------------- | ------- | ------------- | - | ------------------- |  | - | -------- | - |  | --- | --
|                                   |  | Nine Months Ended |         |               |   |                     |  |  
|                                   |  | March 28,2008     |         | March 30,2007 |   | Increase/(Decrease) |  |   | % Change |  
|Net revenue from clearing services |  | $                 | 10,628  |               | $ | 9,109               |  | $ | 1,519    |   |  | 17  | % 
|Net interest                       |  |                   | 10,692  |               |   | 11,594              |  |   | (902     | ) |  | (8  | ) 
|Other                              |  |                   | 7,643   |               |   | 7,759               |  |   | (116     | ) |  | (1  | ) 
|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   
|Net revenues                       |  |                   | 28,963  |               |   | 28,462              |  |   | 501      |   |  | 2   |   
|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   
|Operating expenses                 |  |                   | 18,770  |               |   | 14,014              |  |   | 4,756    |   |  | 34  |   
|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   
|Pre-Tax Income                     |  | $                 | 10,193  |               | $ | 14,448              |  | $ | (4,255   | ) |  | (29 | )%
|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   
|Average customer margin balance    |  | $                 | 185,000 |               | $ | 198,000             |  | $ | (13,000  | ) |  | (7  | )%
|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   
|Average customer funds on deposit  |  | $                 | 326,000 |               | $ | 365,000             |  | $ | (39,000  | ) |  | (11 | )%
|                                   |  |                   |         |               |   |                     |  |   |          |   |  |     |   

The following table reflects the number of client transactions processed for the nine-month periods ended
March 28, 2008 and March 30, 2007.



|                                              |  |                                |  |                               
|--------------------------------------------- |  | ------------------------------ |  | ------------------------------
|                                              |  | Nine MonthsEndedMarch 28, 2008 |  | Nine MonthsEndedMarch 30, 2007
|Tickets for high-volume trading firms         |  | 23,340,014                     |  | 11,456,086                    
|Tickets for general securities broker/dealers |  | 852,413                        |  | 661,013                       
|                                              |  |                                |  |                               
|Total tickets                                 |  | 24,192,427                     |  | 12,117,099                    
|                                              |  |                                |  |                               

The clearing segment posted an increase in net revenue of 2% and a decrease in pretax income of 29%. Tickets
processed increased dramatically over the prior fiscal year due to increased volume from day trading customers; however, clearing revenue per ticket was down over the prior fiscal year as these customers are charged substantially lower rates than
our general securities clients. Revenue per ticket was $0.44 for the first nine-months of fiscal 2008 versus $0.75 per ticket for the first nine-months of fiscal 2007. Net revenues from clearing services were up despite this decrease due to the
increased volume from day trading firms, and increased revenue from correspondent



- 32 -



---

##### Table of Contents

clients acquired from Ameritrade. In the prior fiscal year, these correspondents were charged reduced introductory clearing rates. Additionally, fiscal 2008
included $349,000 in fees for clearing a large underwriting transaction.

Net interest revenue allocated to the clearing segment decreased 8% in the
nine-months ended March 28, 2008 over the same period last fiscal year. Net interest decreased primarily due to the decrease in the spread we earned due to the overall reduction in interest rates, as discussed above.

Operating expenses were up for the nine-months ended March 28, 2008 by 34% when compared to the same period last fiscal year due primarily to commission and
employee compensation, related to the hiring of a new head of clearing, as well as information technology and operating expenses allocated to our clearing segment.

Retail:

Three-months Ended:

The
following is a summary of the results for the retail segment for the three-months ended March 28, 2008 and March 30, 2007 (dollars in thousands):



|                                               |  |                    |         |               |   |          |  |     |   
|---------------------------------------------- |  | ------------------ | ------- | ------------- | - | -------- |  | --- | --
|                                               |  | Three Months Ended |         |               |  
|                                               |  | March 28,2008      |         | March 30,2007 |   | % Change | 
|Private Client Group (PCG)                     |  |                    |         |               |   |          |  |     |   
|Commissions                                    |  | $                  | 5,576   |               | $ | 5,981    |  | (7  | )%
|Advisory fees                                  |  |                    | 1,432   |               |   | 1,145    |  | 25  |   
|Insurance products                             |  |                    | 767     |               |   | 708      |  | 8   |   
|Other                                          |  |                    | 126     |               |   | 251      |  | (50 | ) 
|Net interest revenue                           |  |                    | 736     |               |   | 947      |  | (22 | ) 
|                                               |  |                    |         |               |   |          |  |     |   
|                                               |  |                    | 8,637   |               |   | 9,032    |  | (4  | ) 
|                                               |  |                    |         |               |   |          |  |     |   
|Independent registered representatives (SWSFS) |  |                    |         |               |   |          |  |     |   
|Commissions                                    |  |                    | 5,777   |               |   | 6,209    |  | (7  | ) 
|Advisory fees                                  |  |                    | 1,023   |               |   | 770      |  | 33  |   
|Insurance products                             |  |                    | 2,239   |               |   | 1,936    |  | 16  |   
|Other                                          |  |                    | 90      |               |   | 284      |  | (68 | ) 
|Net interest revenue                           |  |                    | 488     |               |   | 805      |  | (39 | ) 
|                                               |  |                    |         |               |   |          |  |     |   
|                                               |  |                    | 9,617   |               |   | 10,004   |  | (4  | ) 
|Other                                          |  |                    | 911     |               |   | 764      |  | 19  |   
|                                               |  |                    |         |               |   |          |  |     |   
|Total net revenues                             |  |                    | 19,165  |               |   | 19,800   |  | (3  | ) 
|                                               |  |                    |         |               |   |          |  |     |   
|Operating expenses                             |  |                    | 17,188  |               |   | 16,793   |  | 2   |   
|                                               |  |                    |         |               |   |          |  |     |   
|Pre-tax income                                 |  | $                  | 1,977   |               | $ | 3,007    |  | (34 | )%
|                                               |  |                    |         |               |   |          |  |     |   
|Average customer margin balances               |  | $                  | 90,000  |               | $ | 89,000   |  | 1   | % 
|                                               |  |                    |         |               |   |          |  |     |   
|Average customer funds on deposit              |  | $                  | 146,000 |               | $ | 137,000  |  | 7   | % 
|                                               |  |                    |         |               |   |          |  |     |   
|Private Client Group representatives           |  |                    | 100     |               |   | 88       |  | 14  | % 
|                                               |  |                    |         |               |   |          |  |     |   
|SWSFS representatives                          |  |                    | 328     |               |   | 387      |  | (15 | )%
|                                               |  |                    |         |               |   |          |  |     |   

Net revenues in the retail segment were down 3% for the three-months ended March 28, 2008 over the same
period last fiscal year. The decrease was driven by a decrease in commissions for both the PCG group and our SWSFS group of 7% each, despite the increase in representatives for the PCG group from 88 at March 30, 2007 to 100 at March 28,
2008. The decrease for SWSFS was driven by a decrease in the number of representatives of 15% and a decrease in assets under management of 4% from March 30, 2007 to March 28, 2008. Assets under management in the retail segment were $6.9
billion at March 28, 2008 and $7.1 billion at March 30, 2007.



- 33 -



---

##### Table of Contents

The decrease in commissions is offset by an increase in advisory fee revenue of 30% (PCG of 25% and SWSFS of 33%) from
March 30, 2007 to March 28, 2008. This increase was due to increases in managed accounts and advisory fees and money market fees. Additionally, insurance product revenue increased 15% from March 30, 2007 to March 28, 2008.

Net interest revenue allocated to the retail segment decreased 34% for the three-months ended March 28, 2008 over the same period of last fiscal
year. This decrease is primarily due to a reduced spread earned.

Operating expenses increased 2% for the three-months ended March 28, 2008 over the
same period last year due to increased information technology expenses allocated to the segment.

Nine-months Ended:

The following is a summary of the results for the retail segment for the nine-months ended March 28, 2008 and March 30, 2007 (dollars in thousands):



|                                               |  |                   |         |               |   |          |  |     |   
|---------------------------------------------- |  | ----------------- | ------- | ------------- | - | -------- |  | --- | --
|                                               |  | Nine Months Ended |         |               |  
|                                               |  | March 28,2008     |         | March 30,2007 |   | % Change | 
|Private Client Group (PCG)                     |  |                   |         |               |   |          |  |     |   
|Commissions                                    |  | $                 | 18,597  |               | $ | 17,940   |  | 4   | % 
|Advisory fees                                  |  |                   | 4,206   |               |   | 3,398    |  | 24  |   
|Insurance products                             |  |                   | 2,548   |               |   | 2,733    |  | (7  | ) 
|Other                                          |  |                   | 462     |               |   | 707      |  | (35 | ) 
|Net interest revenue                           |  |                   | 2,269   |               |   | 2,729    |  | (17 | ) 
|                                               |  |                   |         |               |   |          |  |     |   
|                                               |  |                   | 28,082  |               |   | 27,507   |  | 2   |   
|                                               |  |                   |         |               |   |          |  |     |   
|Independent registered representatives (SWSFS) |  |                   |         |               |   |          |  |     |   
|Commissions                                    |  |                   | 17,999  |               |   | 16,380   |  | 10  |   
|Advisory fees                                  |  |                   | 2,799   |               |   | 2,289    |  | 22  |   
|Insurance products                             |  |                   | 6,259   |               |   | 5,562    |  | 12  |   
|Other                                          |  |                   | 673     |               |   | 760      |  | (11 | ) 
|Net interest revenue                           |  |                   | 2,147   |               |   | 2,286    |  | (6  | ) 
|                                               |  |                   |         |               |   |          |  |     |   
|                                               |  |                   | 29,877  |               |   | 27,277   |  | 10  |   
|Other                                          |  |                   | 2,769   |               |   | 2,261    |  | 23  |   
|                                               |  |                   |         |               |   |          |  |     |   
|Total net revenues                             |  |                   | 60,728  |               |   | 57,045   |  | 7   |   
|                                               |  |                   |         |               |   |          |  |     |   
|Operating expenses                             |  |                   | 51,449  |               |   | 47,480   |  | 8   |   
|                                               |  |                   |         |               |   |          |  |     |   
|Pre-tax income                                 |  | $                 | 9,279   |               | $ | 9,565    |  | (3  | )%
|                                               |  |                   |         |               |   |          |  |     |   
|Average customer margin balances               |  | $                 | 82,000  |               | $ | 93,000   |  | (12 | )%
|                                               |  |                   |         |               |   |          |  |     |   
|Average customer funds on deposit              |  | $                 | 137,000 |               | $ | 145,000  |  | (6  | )%
|                                               |  |                   |         |               |   |          |  |     |   

Net revenues in the retail segment were up 7% for the nine-months ended March 28, 2008 over the same period
last fiscal year driven by increased commission revenue and investment banking and advisory fees offset by a decrease in other revenue and net interest revenue. The increases in commission revenue and advisory fees are due to an increase in the
number of registered representatives for our PCG group and increased productivity for SWSFS despite the decrease in representatives, as well as increased money market fund balances.



- 34 -



---

##### Table of Contents

Net interest revenue allocated to the retail segment decreased 13% in the nine-months ended March 28, 2008 over the
same period of last fiscal year. This decrease is primarily due to a reduced spread earned on customer assets as well as reduced margin balances.

Operating expenses increased 8% from the nine-month period ending March 30, 2007 to March 28, 2008. This increase is primarily due to a 9% increase in commission expense, which is the primary component of operating expenses in the
retail segment as well as an increase in allocated information technology expenses.

Institutional:

Three-months Ended:

The following is a summary of the results for the
institutional segment for the three-months ended March 28, 2008 and March 30, 2007 (dollars in thousands):



|                                       |  |                    |        |               |   |          |  |     |   
|-------------------------------------- |  | ------------------ | ------ | ------------- | - | -------- |  | --- | --
|                                       |  | Three Months Ended |        |               |  
|                                       |  | March 28,2008      |        | March 30,2007 |   | % Change | 
|Commissions                            |  |                    |        |               |   |          |  |     |   
|Taxable fixed income                   |  | $                  | 8,222  |               | $ | 3,045    |  | 170 | % 
|Municipal distribution                 |  |                    | 2,780  |               |   | 1,567    |  | 77  |   
|Portfolio trading                      |  |                    | 4,839  |               |   | 5,057    |  | (4  | ) 
|Other                                  |  |                    | 4      |               |   | 4        |  |    |   
|                                       |  |                    |        |               |   |          |  |     |   
|                                       |  |                    | 15,845 |               |   | 9,673    |  | 64  |   
|                                       |  |                    |        |               |   |          |  |     |   
|Investment banking fees                |  |                    | 4,010  |               |   | 4,859    |  | (17 | ) 
|Net gains on principal transactions    |  |                    | 2,185  |               |   | 2,369    |  | (8  | ) 
|Other                                  |  |                    | 320    |               |   | 266      |  | 20  |   
|Net interest revenue                   |  |                    | 11,407 |               |   | 4,957    |  | 130 |   
|                                       |  |                    |        |               |   |          |  |     |   
|Total net revenues                     |  |                    | 33,767 |               |   | 22,124   |  | 53  |   
|                                       |  |                    |        |               |   |          |  |     |   
|Operating expenses                     |  |                    | 20,231 |               |   | 15,912   |  | 27  |   
|                                       |  |                    |        |               |   |          |  |     |   
|Pre-tax income                         |  | $                  | 13,536 |               | $ | 6,212    |  | 118 | % 
|                                       |  |                    |        |               |   |          |  |     |   
|Taxable fixed income representatives   |  |                    | 26     |               |   | 28       |  | (7  | )%
|                                       |  |                    |        |               |   |          |  |     |   
|Municipal distribution representatives |  |                    | 20     |               |   | 17       |  | 18  | % 
|                                       |  |                    |        |               |   |          |  |     |   

Net revenues from the institutional segment increased 53% while pre-tax income was up 118% in the three-months
ended March 28, 2008. Commissions in the institutional segment were up 64% for the three-months ended March 28, 2008 over the same period last fiscal year as volumes in both the taxable fixed income and municipal areas improved. These
increases were offset by a decrease in the portfolio trading area due to a 150% decline in the number of trades processed. Investment banking fees were down 17% for the three-months ended March 28, 2008 driven by a decrease in public finance
and corporate finance advisory fees of $882,000. This decrease is due to a decrease in the number of new issues completed in the third quarter of fiscal 2008 compared to the same period last year.

Net gains on principal transactions were down 8% mainly due to lower inventories in fiscal 2008 which have reduced trading profits in the taxable fixed income units. The
decrease in the taxable fixed income business unit was offset by increased trading profit in the municipal business unit. This increase is due to increased volumes and wider interest spreads from this same period last year.

In the three-months ended March 28, 2008, net interest revenue in the institutional segment increased 130% over the same period of last fiscal year. The
institutional segments net interest is primarily generated from the companys securities lending activities. This increase is primarily due to a 78 basis point increase in the spread earned on securities lending balances, as well as
higher average balances. Net interest revenue also increased in the municipal business unit due to investments in tax-exempt municipal auction rate bonds.



- 35 -



---

##### Table of Contents

The following table sets forth the number and dollar amounts of municipal bond transactions conducted by Southwest
Securities, as reported to the Municipal Securities Rulemaking Board, for the three-month periods ended March 28, 2008 and March 30, 2007:



|                              |  |                    |                |               |   |               
|----------------------------- |  | ------------------ | -------------- | ------------- | - | --------------
|                              |  | Three-Months Ended
|                              |  | March 28,2008      |                | March 30,2007
|Number of Issues              |  |                    | 140            |               |   | 152           
|Aggregate Amount of Offerings |  | $                  | 14,634,822,000 |               | $ | 19,649,423,000

Average balances of interest-earning assets and interest-bearing liabilities for the institutional segment are as
follows (in thousands):



|                                      |  |               |           |               |   |          
|------------------------------------- |  | ------------- | --------- | ------------- | - | ---------
|                                      |  | March 28,2008 |           | March 30,2007
|Average interest-earning assets:      |  |               |           |               |   |          
|Stock borrowed                        |  | $             | 3,083,000 |               | $ | 2,845,000
|                                      |  |              
|Average interest-bearing liabilities: |  |               |           |               |   |          
|Stock loaned                          |  |               | 3,046,000 |               |   | 2,808,000

Operating expenses were up 27% for the three-months ended March 20, 2007 versus the same period last fiscal
year primarily due to increases in commission expense and incentive compensation. Both have increased due to the increase in revenue produced by the institutional segment. The increase is offset by a decrease in floor brokerage expenses due to a
refund received in the third quarter of fiscal 2008 from the DTCC, a decrease in state taxes, a decrease in promotional expenses and a decrease in operating expenses allocated to the institutional segment.

Nine-months Ended:

The following is a summary of the results for the
institutional segment for the nine-months ended March 28, 2008 and March 30, 2007 (dollars in thousands):



|                                    |  |                   |        |               |   |          |  |     |  
|----------------------------------- |  | ----------------- | ------ | ------------- | - | -------- |  | --- | -
|                                    |  | Nine Months Ended |        |               |  
|                                    |  | March 28,2008     |        | March 30,2007 |   | % Change | 
|Commissions                         |  |                   |        |               |   |          |  |     |  
|Taxable fixed income                |  | $                 | 19,491 |               | $ | 11,236   |  | 73  | %
|Municipal distribution              |  |                   | 6,772  |               |   | 4,210    |  | 61  |  
|Portfolio trading                   |  |                   | 12,407 |               |   | 15,186   |  | (18 | )
|Other                               |  |                   | 13     |               |   | 9        |  | 44  |  
|                                    |  |                   |        |               |   |          |  |     |  
|                                    |  |                   | 38,683 |               |   | 30,641   |  | 26  |  
|                                    |  |                   |        |               |   |          |  |     |  
|Investment banking fees             |  |                   | 15,988 |               |   | 17,423   |  | (8  | )
|Net gains on principal transactions |  |                   | 5,388  |               |   | 12,425   |  | (57 | )
|Other                               |  |                   | 816    |               |   | 846      |  | (4  | )
|Net interest revenue                |  |                   | 25,104 |               |   | 16,795   |  | 49  |  
|                                    |  |                   |        |               |   |          |  |     |  
|Total net revenues                  |  |                   | 85,979 |               |   | 78,130   |  | 10  |  
|                                    |  |                   |        |               |   |          |  |     |  
|Operating expenses                  |  |                   | 55,084 |               |   | 53,698   |  | 3   |  
|                                    |  |                   |        |               |   |          |  |     |  
|Pre-tax income                      |  | $                 | 30,895 |               | $ | 24,432   |  | 26  | %
|                                    |  |                   |        |               |   |          |  |     |  

Net revenues from the institutional segment increased 10% while pre-tax income was up 26% in the nine-months ended
March 28, 2008 versus the same period last fiscal year. Commissions in the



- 36 -



---

##### Table of Contents

institutional segment were up 26% for the nine-months ended March 28, 2008 over the same period last fiscal year as volumes in both the taxable fixed
income and municipal areas improved. Additionally, there was an increase in municipal sales personnel which contributed to the increase in commissions over the prior fiscal year. Commissions for portfolio trading were down due to a decrease in the
number of trades processed, as discussed above. Investment banking fees were down 8% for the nine-months ended March 28, 2008 over the same period last fiscal year primarily due to reduced fees from corporate finance transactions.

Net gains on principal transactions were down 57% mainly due to lower inventories in fiscal 2008 which have reduced trading profits in the taxable business unit by
$6,354,000. Additionally, fiscal 2007 included a $2,700,000 fee for a commercial mortgage backed restructuring transaction. We have lowered our inventory balances in order to manage our exposure to the credit markets and fluctuations in U.S.
interest rates.

In the nine-months ended March 28, 2008, net interest revenue in the institutional segment increased 49% over the same period of last
fiscal year. The institutional segments net interest is primarily generated from the companys securities lending activities as well as by trading activity in the fixed income businesses. As discussed above, this increase is primarily due
to an increase in the spread earned on stock borrow balances offset by a reduction in the taxable fixed income business unit due to the reduction in inventory balances.

The following table sets forth the number and dollar amounts of municipal bond transactions conducted by Southwest Securities, as reported to the Municipal Securities Rulemaking Board, for the nine-month periods ended
March 28, 2008 and March 30, 2007:



|                              |  |                   |                |               |   |               
|----------------------------- |  | ----------------- | -------------- | ------------- | - | --------------
|                              |  | Nine Months Ended
|                              |  | March 28,2008     |                | March 30,2007
|Number of Issues              |  |                   | 432            |               |   | 451           
|Aggregate Amount of Offerings |  | $                 | 36,944,094,000 |               | $ | 39,337,724,000

Average balances of interest-earning assets and interest-bearing liabilities for the institutional segment are as
follows (in thousands):



|                                      |  |               |           |               |   |          
|------------------------------------- |  | ------------- | --------- | ------------- | - | ---------
|                                      |  | March 28,2008 |           | March 30,2007
|Average interest-earning assets:      |  |               |           |               |   |          
|Stock borrowed                        |  | $             | 3,076,000 |               | $ | 2,958,000
|                                      |  |              
|Average interest-bearing liabilities: |  |               |           |               |   |          
|Stock loaned                          |  |               | 3,039,000 |               |   | 2,908,000

Operating expenses were up 3% for the nine-months ended March 28, 2008 versus the same period last year
primarily due to an increase in incentive compensation due to the restructuring of trading compensation, rent expense and quotation expense due to an increase in the number of branches from the prior year and an increase in clearing charges due to
the increase in volume. These increases were offset by a decrease in commissions and operating expenses allocated to the institutional segment.



- 37 -



---

##### Table of Contents

Banking:

Three-months Ended:

The following is a summary of the results for the banking segment for the three-month periods ended March 31, 2008
and March 31, 2007 (dollars in thousands):



|                     |  |                    |        |               |   |          |  |     |   
|-------------------- |  | ------------------ | ------ | ------------- | - | -------- |  | --- | --
|                     |  | Three Months Ended |        |               |  
|                     |  | March 31,2008      |        | March 31,2007 |   | % Change | 
|Net interest revenue |  | $                  | 12,296 |               | $ | 11,741   |  | 5   | % 
|Other                |  |                    | 1,578  |               |   | 524      |  | 201 |   
|                     |  |                    |        |               |   |          |  |     |   
|Total net revenues   |  |                    | 13,874 |               |   | 12,265   |  | 13  |   
|                     |  |                    |        |               |   |          |  |     |   
|Operating expenses   |  |                    | 9,074  |               |   | 6,537    |  | 39  |   
|                     |  |                    |        |               |   |          |  |     |   
|Pre-Tax Income       |  | $                  | 4,800  |               | $ | 5,728    |  | (16 | )%
|                     |  |                    |        |               |   |          |  |     |   

The Banks net revenue increased 13% for the three-months ended March 31, 2008 while pre-tax income
decreased 16% over the same period last fiscal year.

Net interest revenue generated by the Bank accounted for approximately 16.6% of consolidated net
revenue for the three-months ended March 31, 2008 and 18.5% for the three-month period ended March 31, 2007. The increase in net interest revenue is due primarily to an increase in loan volume. Other revenue significantly increased due to
the gain of $666,000 on the sale of the assets of the Banks factoring business in March 2008.

The Banks operating expenses were up 39% for the
three-month period ended March 31, 2008 over the same period last year. This increase is due to an increase of $739,000 in the provision for loan losses as well as increased compensation of $758,000, from additional headcount, and real-estate
fees and other expenses of $634,000. See additional discussion on the allowance for loan losses at Financial Condition-Loans and Allowance for Probable Loan Losses.

The following table sets forth an analysis of the Banks net interest income by each major category of interest-earning assets and interest-bearing liabilities for the three-month periods ended March 31,
2008 and March 31, 2007 (dollars in thousands):



|                                   |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|---------------------------------- |  | ------------------ | --------- | ---------------------- | -------------- | ---------- |  | --- | -------------- |  | ---------------------- | ------- | ---------- | - | ------ |  | --- | -
|                                   |  | Three Months Ended |          
|                                   |  | March 31, 2008     |           |                        | March 31, 2007 |           
|                                   |  | AverageBalance     |           | InterestIncome/Expense |                | Yield/Rate |  |     | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate |  
|Assets:                            |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                   |  |                    |           |                        |                |           
|Interest-earning assets:           |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Real estate  mortgage             |  | $                  | 341,484   |                        | $              | 6,835      |  | 8.1 | %              |  | $                      | 152,595 |            | $ | 3,609  |  | 9.6 | %
|Real estate  construction         |  |                    | 200,464   |                        |                | 3,532      |  | 7.1 |                |  |                        | 229,474 |            |   | 5,391  |  | 9.5 |  
|Commercial                         |  |                    | 399,128   |                        |                | 7,884      |  | 7.9 |                |  |                        | 307,231 |            |   | 7,049  |  | 9.3 |  
|Individual                         |  |                    | 6,266     |                        |                | 123        |  | 7.9 |                |  |                        | 6,440   |            |   | 125    |  | 7.8 |  
|Land                               |  |                    | 167,310   |                        |                | 3,103      |  | 7.5 |                |  |                        | 134,471 |            |   | 3,279  |  | 9.9 |  
|Federal Funds sold                 |  |                    | 15,289    |                        |                | 132        |  | 3.5 |                |  |                        | 86,615  |            |   | 1,063  |  | 5.0 |  
|Interest bearing deposits in banks |  |                    | 29,873    |                        |                | 98         |  | 1.3 |                |  |                        | 17,472  |            |   | 247    |  | 5.7 |  
|Investments - other                |  |                    | 6,666     |                        |                | 45         |  | 2.7 |                |  |                        | 3,478   |            |   | 48     |  | 5.7 |  
|                                   |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                   |  |                    | 1,166,480 |                        | $              | 21,752     |  | 7.5 | %              |  |                        | 937,776 |            | $ | 20,811 |  | 9.0 | %



- 38 -



---

##### Table of Contents

|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|------------------------------------- |  | ------------------ | --------- | ---------------------- | -------------- | ---------- |  | --- | -------------- |  | ---------------------- | ------- | ---------- | - | ------ |  | --- | -
|                                      |  | Three Months Ended |          
|                                      |  | March 31, 2008     |           |                        | March 31, 2007 |           
|                                      |  | AverageBalance     |           | InterestIncome/Expense |                | Yield/Rate |  |     | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate |  
|Non-interest-earning assets:          |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Cash and due from banks               |  |                    | 34,627    |                        |                |            |  |     |                |  |                        | 8,441   |            |   |        |  |     |  
|Other assets                          |  |                    | 28,359    |                        |                |            |  |     |                |  |                        | 22,470  |            |   |        |  |     |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  | $                  | 1,229,466 |                        |                |            |  |     |                |  | $                      | 968,687 |            |   |        |  |     |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Liabilities and Stockholders Equity: |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                    |           |                        |                |           
|Interest-bearing liabilities:         |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Certificates of deposit               |  | $                  | 89,562    |                        |                | 1,013      |  | 4.6 | %              |  | $                      | 79,091  |            |   | 865    |  | 4.4 | %
|Money market accounts                 |  |                    | 39,974    |                        |                | 289        |  | 2.9 |                |  |                        | 28,582  |            |   | 234    |  | 3.3 |  
|Interest-bearing demand accounts      |  |                    | 62,292    |                        |                | 339        |  | 2.2 |                |  |                        | 93,037  |            |   | 1,019  |  | 4.4 |  
|Savings accounts                      |  |                    | 779,779   |                        |                | 6,615      |  | 3.4 |                |  |                        | 578,322 |            |   | 6,240  |  | 4.4 |  
|Federal Home Loan Bank advances       |  |                    | 98,896    |                        |                | 1,199      |  | 4.9 |                |  |                        | 55,794  |            |   | 723    |  | 5.3 |  
|Federal Funds purchased               |  |                    | 90        |                        |                | 1          |  | 3.0 |                |  |                        |        |            |   |       |  |    |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                    | 1,070,593 |                        |                | 9,456      |  | 3.6 | %              |  |                        | 834,826 |            |   | 9,081  |  | 4.4 | %
|                                      |  |                    |           |                        |                |           
|Non-interest-bearing liabilities:     |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Non interest-bearing demand accounts  |  |                    | 46,805    |                        |                |            |  |     |                |  |                        | 44,058  |            |   |        |  |     |  
|Other liabilities                     |  |                    | 5,883     |                        |                |            |  |     |                |  |                        | 7,628   |            |   |        |  |     |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                    | 1,123,281 |                        |                |            |  |     |                |  |                        | 886,512 |            |   |        |  |     |  
|Stockholders equity                  |  |                    | 106,185   |                        |                |            |  |     |                |  |                        | 82,175  |            |   |        |  |     |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  | $                  | 1,229,466 |                        |                |            |  |     |                |  | $                      | 968,687 |            |   |        |  |     |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Net interest income                   |  |                    |           |                        | $              | 12,296     |  |     |                |  |                        |         |            | $ | 11,730 |  |     |  
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Net yield on interest-earning assets  |  |                    |           |                        |                |            |  | 4.2 | %              |  |                        |         |            |   |        |  | 5.1 | %
|                                      |  |                    |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  

Interest rate trends, changes in the economy and competition and the scheduled maturities and interest rate
sensitivity of the loan portfolios and deposits affect the spreads earned by the Bank.

Net interest margin for the three-months ended March 31, 2008
is down from the same period last year as reduced interest rates affect the Banks floating rate assets immediately while deposits from brokerage customers reprice more slowly.

The following table sets forth a summary of the changes in the Banks interest earned and interest paid resulting from changes in volume and rate (in thousands):



|                                   |  |                                           |        |   |               |   |       |      |  |   |        |   |  |   |      |  
|---------------------------------- |  | ----------------------------------------- | ------ | - | ------------- | - | ----- | ---- |  | - | ------ | - |  | - | ---- | -
|                                   |  | Three months ended                        |       
|                                   |  | March 31, 2008 compared to March 31, 2007 |       
|                                   |  | Total                                     |        |   | Attributed to |  
|                                   |  | Change                                    |        |   | Volume        |   |       | Rate |  |   | Mix    |  
|Interest income:                   |  |                                           |        |   |               |   |       |      |  |   |        |   |  |   |      |  
|Real estate - mortgage             |  | $                                         | 3,226  |   |               | $ | 4,516 |      |  | $ | (586   | ) |  | $ | (704 | )
|Real estate - construction         |  |                                           | (1,859 | ) |               |   | (689  | )    |  |   | (1,397 | ) |  |   | 227  |  
|Commercial                         |  |                                           | 835    |   |               |   | 2,132 |      |  |   | (1,042 | ) |  |   | (255 | )
|Individual                         |  |                                           | (2     | ) |               |   | (3    | )    |  |   | 1      |   |  |   |     |  
|Land                               |  |                                           | (176   | ) |               |   | 810   |      |  |   | (815   | ) |  |   | (171 | )
|Federal Funds sold                 |  |                                           | (931   | ) |               |   | (885  | )    |  |   | (324   | ) |  |   | 278  |  
|Interest bearing deposits in banks |  |                                           | (149   | ) |               |   | 177   |      |  |   | (192   | ) |  |   | (134 | )
|Investments - other                |  |                                           | (3     | ) |               |   | 42    |      |  |   | (25    | ) |  |   | (20  | )
|                                   |  |                                           |        |   |               |   |       |      |  |   |        |   |  |   |      |  
|                                   |  | $                                         | 941    |   |               | $ | 6,100 |      |  | $ | (4,380 | ) |  | $ | (779 | )
|                                   |  |                                           |        |   |               |   |       |      |  |   |        |   |  |   |      |  



- 39 -



---

##### Table of Contents

|                                 |  |                                           |      |   |               |   |       |      |  |   |        |   |  |   |      |  
|-------------------------------- |  | ----------------------------------------- | ---- | - | ------------- | - | ----- | ---- |  | - | ------ | - |  | - | ---- | -
|                                 |  | Three months ended                        |     
|                                 |  | March 31, 2008 compared to March 31, 2007 |     
|                                 |  | Total                                     |      |   | Attributed to |  
|                                 |  | Change                                    |      |   | Volume        |   |       | Rate |  |   | Mix    |  
|Interest expense:                |  |                                           |      |   |               |   |       |      |  |   |        |   |  |   |      |  
|Certificates of deposit          |  | $                                         | 148  |   |               | $ | 116   |      |  | $ | 22     |   |  | $ | 10   |  
|Money market accounts            |  |                                           | 55   |   |               |   | 94    |      |  |   | (29    | ) |  |   | (10  | )
|Interest-bearing demand accounts |  |                                           | (680 | ) |               |   | (340  | )    |  |   | (523   | ) |  |   | 183  |  
|Savings accounts                 |  |                                           | 375  |   |               |   | 2,198 |      |  |   | (1,390 | ) |  |   | (433 | )
|Federal Home Loan Bank advances  |  |                                           | 476  |   |               |   | 320   |      |  |   | (4     | ) |  |   | 160  |  
|Federal Funds Purchased          |  |                                           | 1    |   |               |   |      |      |  |   |       |   |  |   | 1    |  
|                                 |  |                                           |      |   |               |   |       |      |  |   |        |   |  |   |      |  
|                                 |  |                                           | 375  |   |               |   | 2,388 |      |  |   | (1,924 | ) |  |   | (89  | )
|                                 |  |                                           |      |   |               |   |       |      |  |   |        |   |  |   |      |  
|Net interest income              |  | $                                         | 566  |   |               | $ | 3,712 |      |  | $ | (2,456 | ) |  | $ | (690 | )
|                                 |  |                                           |      |   |               |   |       |      |  |   |        |   |  |   |      |  

Nine-months Ended:

The following is a summary of the results for the banking segment for the nine-month periods ended March 28, 2008 and March 30, 2007 (dollars in thousands):



|                     |  |                   |        |               |   |          |  |     |   
|-------------------- |  | ----------------- | ------ | ------------- | - | -------- |  | --- | --
|                     |  | Nine Months Ended |        |               |  
|                     |  | March 31,2008     |        | March 31,2007 |   | % Change | 
|Net interest revenue |  | $                 | 36,381 |               | $ | 35,676   |  | 2   | % 
|Other                |  |                   | 2,854  |               |   | 1,884    |  | 51  |   
|                     |  |                   |        |               |   |          |  |     |   
|Total net revenues   |  |                   | 39,235 |               |   | 37,560   |  | 4   |   
|                     |  |                   |        |               |   |          |  |     |   
|Operating expenses   |  |                   | 25,268 |               |   | 18,864   |  | 34  |   
|                     |  |                   |        |               |   |          |  |     |   
|Pre-Tax Income       |  | $                 | 13,967 |               | $ | 18,696   |  | (25 | )%
|                     |  |                   |        |               |   |          |  |     |   

The Banks net revenue increased 4% for the nine-months ended March 31, 2008 while pre-tax income
decreased 25% over the same period last year.

Net interest revenue generated by the Bank accounted for approximately 17.0% of consolidated net revenue for
the nine-months ended March 31, 2008 and 17.1% for the nine-month period ended March 31, 2008. The increase in net interest is due primarily to the growth in warehouse lending and other loan volume, offset by a reduced interest spread.
Other revenue also increased 51% due to the gain of $666,000 on the sale of assets of the Banks factoring business in March 2008.

The Banks
operating expenses were up 34% for the nine-month period ended March 31, 2008 over the same period last year. This increase is due primarily to an increase in the provision for loan losses of $1,763,000 from the nine-months ended March 31,
2007 to the nine-months ended March 31, 2008. There was also an increase in employee compensation of $1,800,000 due to an increase in hiring at the Bank, including six new commercial lenders, as well as an increase in fees and other expenses of
$1,339,000. See additional discussion on the allowance for loan losses at Financial Condition-Loans and Allowance for Probable Loan Losses.



- 40 -



---

##### Table of Contents

The following table sets forth an analysis of the Banks net interest income by each major category of
interest-earning assets and interest-bearing liabilities for the nine-month periods ended March 31, 2008 and March 31, 2007 (dollars in thousands):



|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|------------------------------------- |  | ----------------- | --------- | ---------------------- | -------------- | ---------- |  | --- | -------------- |  | ---------------------- | ------- | ---------- | - | ------ |  | --- | -
|                                      |  | Nine Months Ended |          
|                                      |  | March 31, 2008    |           |                        | March 31, 2007 |           
|                                      |  | AverageBalance    |           | InterestIncome/Expense |                | Yield/Rate |  |     | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate |  
|Assets:                               |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |           
|Interest-earning assets:              |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Real estate  mortgage                |  | $                 | 263,555   |                        | $              | 17,375     |  | 8.8 | %              |  | $                      | 156,803 |            | $ | 11,099 |  | 9.4 | %
|Real estate  construction            |  |                   | 214,546   |                        |                | 12,689     |  | 7.9 |                |  |                        | 220,233 |            |   | 15,896 |  | 9.6 |  
|Commercial                            |  |                   | 361,880   |                        |                | 23,438     |  | 8.6 |                |  |                        | 297,887 |            |   | 21,400 |  | 9.6 |  
|Individual                            |  |                   | 6,285     |                        |                | 375        |  | 8.0 |                |  |                        | 6,764   |            |   | 397    |  | 7.8 |  
|Land                                  |  |                   | 153,297   |                        |                | 9,912      |  | 8.6 |                |  |                        | 131,933 |            |   | 9,729  |  | 9.8 |  
|Federal Funds sold                    |  |                   | 68,847    |                        |                | 2,540      |  | 4.9 |                |  |                        | 43,017  |            |   | 1,567  |  | 4.9 |  
|Interest bearing deposits in banks    |  |                   | 18,705    |                        |                | 432        |  | 3.1 |                |  |                        | 44,633  |            |   | 1,774  |  | 5.3 |  
|Investments - other                   |  |                   | 6,199     |                        |                | 190        |  | 4.1 |                |  |                        | 3,438   |            |   | 134    |  | 5.2 |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                   | 1,093,314 |                        | $              | 66,951     |  | 8.2 | %              |  |                        | 904,708 |            | $ | 61,996 |  | 9.1 | %
|                                      |  |                   |           |                        |                |           
|Non-interest-earning assets:          |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Cash and due from banks               |  |                   | 35,166    |                        |                |            |  |     |                |  |                        | 10,117  |            |   |        |  |     |  
|Other assets                          |  |                   | 23,391    |                        |                |            |  |     |                |  |                        | 21,910  |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  | $                 | 1,151,871 |                        |                |            |  |     |                |  | $                      | 936,735 |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Liabilities and Stockholders Equity: |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |           
|Interest-bearing liabilities:         |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Certificates of deposit               |  | $                 | 83,383    |                        |                | 2,879      |  | 4.6 | %              |  | $                      | 81,533  |            |   | 2,574  |  | 4.2 | %
|Money market accounts                 |  |                   | 36,466    |                        |                | 876        |  | 3.2 |                |  |                        | 28,569  |            |   | 712    |  | 3.3 |  
|Interest-bearing demand accounts      |  |                   | 62,018    |                        |                | 1,583      |  | 3.4 |                |  |                        | 75,350  |            |   | 1,998  |  | 3.5 |  
|Savings accounts                      |  |                   | 740,994   |                        |                | 22,138     |  | 4.0 |                |  |                        | 562,839 |            |   | 18,988 |  | 4.5 |  
|Federal Home Loan Bank advances       |  |                   | 80,646    |                        |                | 3,092      |  | 5.1 |                |  |                        | 55,150  |            |   | 2,059  |  | 5.0 |  
|Federal Funds purchased               |  |                   | 52        |                        |                | 2          |  | 4.1 |                |  |                        |        |            |   |       |  |    |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                   | 1,003,559 |                        |                | 30,570     |  | 4.1 | %              |  |                        | 803,441 |            |   | 26,331 |  | 4.4 | %
|                                      |  |                   |           |                        |                |           
|Non-interest-bearing liabilities:     |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Non interest-bearing demand accounts  |  |                   | 46,371    |                        |                |            |  |     |                |  |                        | 48,424  |            |   |        |  |     |  
|Other liabilities                     |  |                   | 6,899     |                        |                |            |  |     |                |  |                        | 7,270   |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                   | 1,056,829 |                        |                |            |  |     |                |  |                        | 859,135 |            |   |        |  |     |  
|Stockholders equity                  |  |                   | 95,042    |                        |                |            |  |     |                |  |                        | 77,600  |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  | $                 | 1,151,871 |                        |                |            |  |     |                |  | $                      | 936,735 |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Net interest income                   |  |                   |           |                        | $              | 36,381     |  |     |                |  |                        |         |            | $ | 35,665 |  |     |  
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  
|Net yield on interest-earning assets  |  |                   |           |                        |                |            |  | 4.4 | %              |  |                        |         |            |   |        |  | 5.3 | %
|                                      |  |                   |           |                        |                |            |  |     |                |  |                        |         |            |   |        |  |     |  

Interest rate trends, changes in the economy and competition and the scheduled maturities and interest rate
sensitivity of the loan portfolios and deposits affect the spreads earned by the Bank.

Net interest margin for the nine-months ended March 31, 2008
is down from the same period last fiscal year as reduced interest rates affect the Banks floating rate assets immediately while deposits from brokerage customers reprice more slowly.



- 41 -



---

##### Table of Contents

The following table sets forth a summary of the changes in the Banks interest earned and interest paid resulting
from changes in volume and rate (in thousands):



|                                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|---------------------------------- |  | ----------------------------------------- | ------ | - | ------------- | - | ------ | ---- |  | - | ------ | - |  | - | ---- | -
|                                   |  | Nine months ended                         |       
|                                   |  | March 31, 2008 compared to March 31, 2007 |       
|                                   |  | Total                                     |        |   | Attributed to |  
|                                   |  | Change                                    |        |   | Volume        |   |        | Rate |  |   | Mix    |  
|Interest income:                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|Real estate - mortgage             |  | $                                         | 6,276  |   |               | $ | 7,584  |      |  | $ | (774   | ) |  | $ | (534 | )
|Real estate - construction         |  |                                           | (3,207 | ) |               |   | (412   | )    |  |   | (2,893 | ) |  |   | 98   |  
|Commercial                         |  |                                           | 2,038  |   |               |   | 4,614  |      |  |   | (2,132 | ) |  |   | (444 | )
|Individual                         |  |                                           | (22    | ) |               |   | (28    | )    |  |   | 6      |   |  |   |     |  
|Land                               |  |                                           | 183    |   |               |   | 1,581  |      |  |   | (1,210 | ) |  |   | (188 | )
|Federal Funds sold                 |  |                                           | 973    |   |               |   | 944    |      |  |   | 19     |   |  |   | 10   |  
|Interest bearing deposits in banks |  |                                           | (1,342 | ) |               |   | (1,034 | )    |  |   | (748   | ) |  |   | 440  |  
|Investments - other                |  |                                           | 56     |   |               |   | 50     |      |  |   | (34    | ) |  |   | 40   |  
|                                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|                                   |  | $                                         | 4,955  |   |               | $ | 13,299 |      |  | $ | (7,766 | ) |  | $ | (578 | )
|                                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|Interest expense:                  |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|Certificates of deposit            |  | $                                         | 305    |   |               | $ | 59     |      |  | $ | 239    |   |  | $ | 7    |  
|Money market accounts              |  |                                           | 164    |   |               |   | 197    |      |  |   | (26    | ) |  |   | (7   | )
|Interest-bearing demand accounts   |  |                                           | (415   | ) |               |   | (355   | )    |  |   | (77    | ) |  |   | 17   |  
|Savings accounts                   |  |                                           | 3,150  |   |               |   | 6,032  |      |  |   | (2,196 | ) |  |   | (686 | )
|Federal Home Loan Bank advances    |  |                                           | 1,033  |   |               |   | 986    |      |  |   | 121    |   |  |   | (74  | )
|Federal Funds purchased            |  |                                           | 2      |   |               |   |       |      |  |   |       |   |  |   | 2    |  
|                                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|                                   |  |                                           | 4,239  |   |               |   | 6,919  |      |  |   | (1,939 | ) |  |   | (741 | )
|                                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  
|Net interest income                |  | $                                         | 716    |   |               | $ | 6,380  |      |  | $ | (5,827 | ) |  | $ | (163 | )
|                                   |  |                                           |        |   |               |   |        |      |  |   |        |   |  |   |      |  

Other:

Three-months Ended:

Pre-tax loss from the other category was $9.4 million for the three-months ended March 28, 2008 compared to $8.5
million for the same period last fiscal year. The change is primarily due to a decrease in income from the deferred compensation investment of $846,000, an increase in legal and other expenses of $656,000, and a decrease in investment loss of
$220,000 related to CSS.

Nine-months Ended:

Pre-tax
loss from the other category was $26.6 million for the nine-months ended March 28, 2008 compared to $21.8 million for the same period last fiscal year. Fiscal 2007 included proceeds from a company-owned life insurance policy of $2,276,000 in
addition to a $2,747,000 gain on the valuation of NYX stock not included in the current period due to the transfer of ownership of the NYX stock from Southwest Securities to SWS Group in the first quarter of fiscal 2008.

FINANCIAL CONDITION

Loans and Allowance for Probable Loan
Losses: The Bank grants loans to customers primarily within North Texas. The Bank also purchases loans, in the ordinary course of business, which have been originated in various other areas of the United States. Although the Bank has a
diversified loan portfolio, a substantial portion of its debtors ability to honor their contracts is dependent upon the general economic conditions of the North Texas area. Substantially all of the Banks loans are collateralized with
real estate.

The allowance for probable loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Managements
periodic evaluation of the adequacy of the allowance is based on the Banks past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay, the estimated value of
any underlying collateral, and current economic conditions.



- 42 -



---

##### Table of Contents

Loans receivable at March 31, 2008 and June 30, 2007 are summarized as follows (in thousands):



|                           |  |                |           |               |   |        
|-------------------------- |  | -------------- | --------- | ------------- | - | -------
|                           |  | March 31, 2008 |           | June 30, 2007
|Real estate  mortgage     |  | $              | 426,280   |               | $ | 201,635
|Real estate  construction |  |                | 253,583   |               |   | 284,969
|Commercial                 |  |                | 370,799   |               |   | 262,233
|Individuals                |  |                | 6,158     |               |   | 4,810  
|Land                       |  |                | 167,053   |               |   | 150,403
|                           |  |                |           |               |   |        
|                           |  | $              | 1,223,873 |               | $ | 904,050
|                           |  |                |           |               |   |        

The following table shows the scheduled maturities of certain loans at March 31, 2008 and segregates those
loans with fixed interest rates from those with floating or adjustable rates (in thousands):



|                                      |  |               |         |          |   |             |  |       |         |  |   |        
|------------------------------------- |  | ------------- | ------- | -------- | - | ----------- |  | ----- | ------- |  | - | -------
|                                      |  | 1 yearor less |         | 1-5years |   | Over 5years |  | Total
|Real estate  construction            |  | $             | 201,688 |          | $ | 25,401      |  | $     | 26,494  |  | $ | 253,583
|Commercial                            |  |               | 79,791  |          |   | 149,683     |  |       | 141,325 |  |   | 370,799
|                                      |  |               |         |          |   |             |  |       |         |  |   |        
|Total                                 |  | $             | 281,479 |          | $ | 175,084     |  | $     | 167,819 |  | $ | 624,382
|                                      |  |               |         |          |   |             |  |       |         |  |   |        
|Amount of loans based upon:           |  |               |         |          |   |             |  |       |         |  |   |        
|Floating or adjustable interest rates |  | $             | 254,117 |          | $ | 119,774     |  | $     | 126,754 |  | $ | 500,645
|Fixed interest rates                  |  |               | 27,362  |          |   | 55,310      |  |       | 41,065  |  |   | 123,737
|                                      |  |               |         |          |   |             |  |       |         |  |   |        
|Total                                 |  | $             | 281,479 |          | $ | 175,084     |  | $     | 167,819 |  | $ | 624,382
|                                      |  |               |         |          |   |             |  |       |         |  |   |        

Loans are classified as non-performing when they are 90 days or more past due as to principal or interest or when
reasonable doubt exists as to timely collectibility. The Bank uses a standardized review process to determine which non-performing loans should be placed on non-accrual status. At the time a loan is placed on non-accrual status, previously accrued
and uncollected interest is reversed against interest income. Interest income on non-accrual loans is subsequently recognized to the extent cash payments are received for loans with respect to which ultimate full collection is likely. For loans
where ultimate collection is not likely, interest payments are applied to the outstanding principal and income is only recognized if full payment is made.

Non-performing assets as of March 31, 2008 and June 30, 2007 are as follows (dollars in thousands):



|                                           |  |               |        |              |   |       
|------------------------------------------ |  | ------------- | ------ | ------------ | - | ------
|                                           |  | March 31,2008 |        | June 30,2007
|Loans accounted for on a non-accrual basis |  |               |        |              |   |       
|1-4 family                                 |  | $             | 1,420  |              | $ | 1,064 
|Lot and land development                   |  |               | 5,359  |              |   | 1,714 
|Multifamily                                |  |               |       |              |   | 4,758 
|Interim construction                       |  |               | 4,387  |              |   | 5,616 
|Commercial real estate                     |  |               | 4,559  |              |   | 5,012 
|Commercial loans                           |  |               | 759    |              |   | 922   
|Consumer loans                             |  |               | 15     |              |   | 51    
|                                           |  |               |        |              |   |       
|                                           |  | $             | 16,499 |              | $ | 19,137
|                                           |  |               |        |              |   |       



- 43 -



---

##### Table of Contents

|                                                            |  |               |        |   |              |   |        |  
|----------------------------------------------------------- |  | ------------- | ------ | - | ------------ | - | ------ | -
|                                                            |  | March 31,2008 |        |   | June 30,2007 |  
|Loans past due 90 days or more, not included above          |  | $             | 2      |   |              | $ | 32     |  
|                                                            |  |               |        |   |              |   |        |  
|Non-performing loans as a percentage of total gross loans   |  |               | 1.3    | % |              |   | 2.1    | %
|                                                            |  |               |        |   |              |   |        |  
|Troubled debt restructurings                                |  | $             | 12,939 |   |              | $ | 2,431  |  
|                                                            |  |               |        |   |              |   |        |  
|Total non-performing assets                                 |  | $             | 29,440 |   |              | $ | 21,600 |  
|                                                            |  |               |        |   |              |   |        |  
|Total non-performing assets as a percentage of total assets |  |               | 2.3    | % |              |   | 2.0    | %
|                                                            |  |               |        |   |              |   |        |  

An analysis of the allowance for probable loan losses for the three and nine-month periods ended March 31,
2008 and March 31, 2007 is as follows (dollars in thousands):



|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|------------------------------------------------------------------------------------------------------ |  | ------------------------ | ----- | -- | -------------------------- | - | ----- | ---- |  | - | ------ | -- |  | - | ----- | --
|                                                                                                       |  | Three Months EndedMarch, |       |    | Nine Months EndedMarch 31, |  
|                                                                                                       |  | 2008                     |       |    | 2007                       |   |       | 2008 |  |   | 2007   |   
|Balance at beginning of period                                                                         |  | $                        | 6,012 |    |                            | $ | 5,497 |      |  | $ | 5,497  |    |  | $ | 5,047 |   
|Charge-offs:                                                                                           |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|Commercial, financial and agricultural                                                                 |  |                          | (28   | )  |                            |   |      |      |  |   | (576   | )  |  |   | (110  | ) 
|Real estate-construction                                                                               |  |                          | (136  | )  |                            |   |      |      |  |   | (829   | )  |  |   |      |   
|Real estate-mortgage                                                                                   |  |                          | (23   | )  |                            |   |      |      |  |   | (23    | )  |  |   | (224  | ) 
|Individuals                                                                                            |  |                          |      |    |                            |   | (22   | )    |  |   | (17    | )  |  |   | (31   | ) 
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|                                                                                                       |  |                          | (187  | )  |                            |   | (22   | )    |  |   | (1,445 | )  |  |   | (365  | ) 
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|Recoveries:                                                                                            |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|Construction                                                                                           |  |                          | 4     |    |                            |   | 4     |      |  |   | 4      |    |  |   | 16    |   
|Mortgage                                                                                               |  |                          |      |    |                            |   |      |      |  |   |       |    |  |   | 2     |   
|Commercial, financial and agricultural                                                                 |  |                          | 6     |    |                            |   | 81    |      |  |   | 41     |    |  |   | 145   |   
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|                                                                                                       |  |                          | 10    |    |                            |   | 85    |      |  |   | 45     |    |  |   | 163   |   
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|Net (charge-offs) recoveries                                                                           |  |                          | (177  | )  |                            |   | 63    |      |  |   | (1,400 | )  |  |   | (202  | ) 
|Additions charged to operations                                                                        |  |                          | 676   |    |                            |   | (63   | )    |  |   | 2,414  |    |  |   | 652   |   
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|Balance at end of period                                                                               |  | $                        | 6,511 |    |                            | $ | 5,497 |      |  | $ | 6,511  |    |  | $ | 5,497 |   
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   
|Ratio of net (charge-offs) recoveries during the period to average loans outstanding during the period |  |                          | (0.02 | )% |                            |   | 0.01  | %    |  |   | (0.14  | )% |  |   | (0.02 | )%
|                                                                                                       |  |                          |       |    |                            |   |       |      |  |   |        |    |  |   |       |   



- 44 -



---

##### Table of Contents

The allowance for probable loan losses is applicable to the following types of loans as of March 31, 2008 and
June 30, 2007 (dollars in thousands):



|                              |  |                |       |                              |               |   |        |   |                              |  |       |  
|----------------------------- |  | -------------- | ----- | ---------------------------- | ------------- | - | ------ | - | ---------------------------- |  | ----- | -
|                              |  | March 31, 2008 |       |                              | June 30, 2007 |  
|                              |  | Amount         |       | Percentof loansto totalloans |               |   | Amount |   | Percentof loansto totalloans | 
|Commercial                    |  | $              | 3,690 |                              | 30.4          | % |        | $ | 2,795                        |  | 29.1  | %
|Real estate  construction    |  |                | 1,062 |                              | 20.7          |   |        |   | 1,087                        |  | 31.5  |  
|Real estate  mortgage & land |  |                | 1,712 |                              | 48.4          |   |        |   | 1,588                        |  | 38.9  |  
|Individuals                   |  |                | 47    |                              | 0.5           |   |        |   | 27                           |  | 0.5   |  
|                              |  |                |       |                              |               |   |        |   |                              |  |       |  
|                              |  | $              | 6,511 |                              | 100.0         | % |        | $ | 5,497                        |  | 100.0 | %
|                              |  |                |       |                              |               |   |        |   |                              |  |       |  

Deposits:Average deposits and the average interest rate paid on the deposits for the three and
nine-month periods ended March 31, 2008 and March 31, 2007 can be found in the discussion of the banking segments net interest income under the caption Results of Operations-Segment-Banking.

Certificates of deposit of $100,000 or greater were $34,966,000 and $24,427,000 at March 31, 2008 and June 30, 2007, respectively. The Bank funds its loans
primarily through funds on deposit in interest bearing checking account from Southwest Securities brokerage customers and internally generated deposits. The Bank also utilizes short- and long-term Federal Home Loan Bank (FHLB)
borrowings to match long term fixed rate loan fundings. The Bank has $854,000,000 in funds on deposit from customers of Southwest Securities at March 31, 2008. This funding source has reduced the Banks reliance on short-term borrowings
from the FHLB and brokered certificates of deposit.

Short Term Borrowings and Advances from Federal Home Loan Bank: This table represents
short term borrowings and advances from the FHLB which were due within one year during the three and nine-month periods ended March 31, 2008 and March 31, 2007 (dollars in thousands):



|                              |  |                              |         |              |                             |   |        |      |              |  |      |        |  |              |         |  |        |   |              |   |        |  |     |  
|----------------------------- |  | ---------------------------- | ------- | ------------ | --------------------------- | - | ------ | ---- | ------------ |  | ---- | ------ |  | ------------ | ------- |  | ------ | - | ------------ | - | ------ |  | --- | -
|                              |  | Three Months Ended March 31, |         |              | Nine Months Ended March 31, |  
|                              |  | 2008                         |         |              | 2007                        |   |        | 2008 |              |  | 2007 |       
|                              |  | Amount                       |         | InterestRate |                             |   | Amount |      | InterestRate |  |      | Amount |  | InterestRate |         |  | Amount |   | InterestRate |  
|At end of period              |  | $                            | 38,838  |              | 2.7                         | % |        | $    | 544          |  | 3.3  | %      |  | $            | 38,838  |  | 2.7    | % |              | $ | 544    |  | 3.3 | %
|Average during period         |  |                              | 19,379  |              | 3.4                         | % |        |      | 2,511        |  | 3.2  | %      |  |              | 7,380   |  | 3.4    | % |              |   | 8,367  |  | 3.1 | %
|Maximum balance during period |  |                              | 115,163 |              |                            |   |        |      | 6,076        |  |     |        |  |              | 115,163 |  |       |   |              |   | 18,127 |  |    |  

LIQUIDITY AND CAPITAL RESOURCES

Brokerage

A substantial portion of our assets are highly liquid in nature and consist mainly of cash or assets
readily convertible into cash. Our equity capital, short-term bank borrowings, interest bearing and non-interest bearing client credit balances, correspondent deposits and other payables finance these assets. We maintain an allowance for doubtful
accounts which represents amounts that are necessary, in the judgment of management, to adequately absorb losses from known and inherent risks in receivables from clients, clients of correspondents and correspondents. The highly liquid nature of our
assets provides us with flexibility in financing and managing our anticipated operating needs. Management believes that the brokerage business present liquidity position is adequate to meet its needs over the next twelve months.



- 45 -



---

##### Table of Contents

Short-Term Borrowings:We have credit arrangements with commercial banks, which include
broker loan lines up to $275,000,000. These lines of credit are used primarily to finance securities owned, securities held for correspondent broker/dealer accounts and receivables in customers margin accounts. These credit arrangements are
provided on an as offered basis and are not committed lines of credit. Outstanding balances under these credit arrangements are due on demand, bear interest at rates indexed to the federal funds rate and are collateralized by securities
of Southwest Securities and its clients. At March 28, 2008, the amount outstanding under these secured arrangements was $89,900,000, which was collateralized by securities held for firm accounts valued at $166,510,000.

We had $250,000 outstanding under unsecured letters of credit at March 28, 2008, pledged to support our open positions with securities clearing organizations, which
bear a 1% commitment fee and are renewable semi-annually.

At March 28, 2008 we had an additional unsecured letter of credit issued for a sub-lease of
space preciously occupied by a former subsidiary in the amount of $429,000. This letter of credit bears a 1% commitment fee and is renewable annually.

In
addition to the broker loan lines, we have a $20,000,000 unsecured line of credit that is due on demand and bears interest at rates indexed to the federal funds rate. The total amount of borrowings available under this line of credit is reduced by
the amount outstanding under the unsecured letters of credit at the time of borrowing. There was $10,000,000 outstanding on this line in addition to $679,000 of unsecured letters of credit at March 28, 2008. At March 28, 2008, the total
amount available for borrowings was $9,321,000.

We have an irrevocable letter of credit agreement aggregating $60,000,000 at March 28, 2008 pledged
to support our open options positions with an options clearing organization. The letter of credit bears interest at the brokers call rate, (0.5% at March 28, 2008), if drawn, and is renewable semi-annually. This letter of credit is fully
collateralized by marketable securities held in client and non-client margin accounts with a value of $82,931,000 at March 28, 2008.

Net Capital
Requirements:Our broker/dealer subsidiaries are subject to the requirements of the SEC relating to liquidity, capital standards and the use of client funds and securities. The amount of broker/dealer subsidiaries net assets that may be
distributed is subject to restrictions under applicable net capital rules. Historically, we have operated in excess of the minimum net capital requirements. See Net Capital Requirements in the Notes to the Consolidated Financial
Statements contained in this report.

Banking

Liquidity is monitored daily to ensure the Banks ability to support asset growth, meet deposit withdrawals, maintain reserve requirements and otherwise sustain operations. The Banks liquidity is maintained in the form of readily
marketable loans, federal funds sold, balances in due from bank accounts and cash on hand. In addition, the Bank has borrowing capacity with the FHLB and a $30,000,000 federal funds agreement for the purpose of purchasing short-term funds should
additional liquidity be needed. The amount available at March 31, 2008 under this line of credit is $26,819,000. The net available borrowing capacity at FHLB at March 31, 2008 is $403,101,000. Management believes that the Banks
present liquidity position is adequate to meet its needs over the next twelve months.

The Banks asset and liability management policy is intended to
manage interest rate risk. The Bank accomplishes this through management of the repricing of its interest-earning assets and its interest-bearing liabilities. Overall interest rate risk is monitored through reports showing both



- 46 -



---

##### Table of Contents

sensitivity ratios, a simulation model and existing GAP data. (See the Banks GAP analysis in Risk Management-Market Risk-Interest
Rate Risk/Banking.) At March 31, 2008, $853,994,000 of the Banks deposits were from broker customers of Southwest Securities. Events in the securities markets could impact the amount of these funds available to the Bank.

The Bank is subject to capital standards imposed by regulatory bodies, including the Office of Thrift Supervision (OTS) and the Federal
Deposit Insurance Corporation (FDIC). The Bank has historically met all the capital adequacy requirements to which it is subject.

Borrowings: The Bank has an agreement with an unaffiliated bank for a $30,000,000 unsecured line of credit for the purchase of federal funds with a floating interest rate. The unaffiliated bank is not obligated by this
agreement to sell federal funds to the Bank. The agreement is being used by the Bank to support short-term liquidity needs. At March 31, 2008, the amount outstanding under this line of credit was $3,181,000.

Off-Balance Sheet Arrangements

Off-balance sheet arrangements, as
defined by the SEC, include certain contractual arrangements pursuant to which a company has a binding obligation which is not reflected on the balance sheet. Included are contingent obligations, certain guaranteed contracts, retained or contingent
interest in assets transferred to an unconsolidated entity, certain derivative investments classified as equity or material variable interests in unconsolidated entities that provide financing, liquidity, market risk or credit risk support. We
generally do not enter into off-balance sheet arrangements, as defined, other than those described in the Contractual Obligations and Contingent Payments section of our annual report on Form 10-K for the fiscal year ended June 29, 2007. In
addition, our broker/dealer subsidiaries enter into transactions in the normal course of business that expose us to off-balance sheet risk. See Note 24 of the Notes to Consolidated Financial Statements contained in our Form 10-K for the fiscal year
ended June 29, 2007.

Cash Flow

Net cash used in
operating activities was $243,934,000 for the nine-months ended March 28, 2008 and net cash provided by operating activities was $59,652,000 for the nine-months ended March 30, 2007. The primary reasons for the decrease in cash from
operating activities from fiscal 2007 to fiscal 2008 were:



| |  |  | an increase in the Banks investments in loans held for sale; and
| | - |  | -----------------------------------------------------------------



| |  |  | an increase in securities owned of $105,136,000.
| | - |  | ------------------------------------------------

Net cash used in investing activities for the nine-month periods ended March 28, 2008 and March 30, 2007 was $136,242,000 and $101,086,000, respectively. The primary reason for the increase in cash used for investing activities
was an increase in the net amount invested in loans at the Bank of $42,000,000.

Net cash flows provided by financing activities totaled $279,818,000 for
the nine-month period ended March 28, 2008 compared to $121,343,000 for the nine-month period ended March 30, 2007. The primary reasons for the increase in cash from financing activities is from increased short-term borrowings, an increase
in deposits, and an increase in advances from FHLB. This is offset by a reduction in securities sold under agreements to repurchase, a decrease in the proceeds received on the exercise of stock options and the purchase of treasury stock related to
our stock repurchase plan.

We expect that cash flows provided by operating activities as well as short-term borrowings will be the primary source of
working capital for fiscal 2008.



- 47 -



---

##### Table of Contents

Treasury Stock

On
January 15, 2008, the board of directors of SWS Group approved a plan authorizing the company to purchase up to 750,000 shares of its common stock from time to time in the open market for an 18-month time period beginning January 14, 2008
and ending on June 30, 2009. The 750,000 shares authorized for purchase are in addition to the Companys 500,000 share stock repurchase program, which began on January 1, 2007 and expires on June 30, 2008, and which
authorizes the purchase of shares of SWS common stock in the open market. During the third quarter of fiscal 2008, we repurchased 551,406 shares at a cost of $6,102,000 or $11.07 per share.

Additionally, the trustee under our deferred compensation plan periodically purchases shares of our common stock in the open market in accordance with the terms of the
plan. This stock is classified as treasury stock in our consolidated financial statements, but participates in future dividends declared by us. In the third quarter of fiscal 2008, 25,000 shares were purchased at a cost of $281,000, or $11.21 per
share, and no shares were distributed pursuant to the plan.

As restricted stock grants vest, some of the grantees choose to sell a portion of their vested
shares to us to cover the tax liabilities arising from such vesting. As a result, in the nine-month period ended March 28, 2008, 17,142 shares were repurchased by us with a market value of $335,784 or an average of $19.59 per share to cover tax
liabilities.

RISK MANAGEMENT

We manage risk exposure
through the involvement of various levels of management. We establish, maintain and regularly monitor maximum positions by trader and product in inventory accounts. Current and proposed underwriting, banking and other commitments are subject to due
diligence reviews by senior management, as well as professionals in the appropriate business and support units involved. The Bank seeks to reduce the risk of significant adverse effects of market rate fluctuations by minimizing the difference
between rate-sensitive assets and liabilities, referred to as GAP, by maintaining an interest rate sensitivity position within a particular timeframe. Credit risk related to various financing activities is reduced by obtaining and
maintaining collateral. We monitor our exposure to counterparty risk through the use of credit exposure information, the monitoring of collateral values and the establishment of credit limits. We have established various risk management committees
that are responsible for reviewing and managing risk related to interest rates, trading positions, margin and other credit risk and risks from capital market transactions.

Credit Risk

Brokerage:Credit risk arises from the potential nonperformance by counterparties,
customers or debt security issuers. We are exposed to credit risk as a trading counterparty and as a stock loan counterparty to dealers and customers, as a holder of securities and as a member of exchanges and clearing organizations. Credit exposure
is also associated with customer margin accounts, which are monitored daily. We monitor exposure to individual securities and perform sensitivity analysis on a regular basis in connection with our margin lending activities. We adjust our margin
requirements if we believe our risk exposure is not appropriate based on market conditions.

Banking: Credit risk is the possibility
that a borrower or counterparty will fail to meet its obligations in accordance with agreed terms and is inherent in all types of lending. The Bank has developed and implemented extensive policies and procedures to provide a robust process for
proactively managing credit risk. These policies and procedures include underwriting guidelines, credit and collateral tracking, and detailed loan approval procedures which include officer and director loan committees. The Bank also maintains a
detailed loan review process to monitor the quality of the loan portfolio. The Bank grants loans to customers primarily within the Dallas-Fort Worth metropolitan area. The Bank also purchases loans which have been originated in other areas of the
United States. Although the Bank has a diversified loan portfolio, a substantial portion of its



- 48 -



---

##### Table of Contents

debtors ability to honor their contracts is dependent upon the general economic conditions of the North Texas area. Policies and procedures, which are
in place to manage credit risk, are designed to be responsive to changes in these economic conditions.

Operational Risk

Operational risk refers generally to risk of loss resulting from our operations, including but not limited to, improper or unauthorized execution and processing of
transactions, deficiencies in our operating systems, and inadequacies or breaches in our control processes. We operate in diverse markets and are reliant on the ability of our employees and systems to process large numbers of transactions. In order
to mitigate and control operational risk, we have developed and continue to enhance specific policies and procedures that are designed to identify and manage operational risk at appropriate levels. We also use periodic self-assessments and internal
audit examinations as further review of the effectiveness of our controls and procedures in mitigating our operational risk.

Legal Risk

Legal risk includes the risk of non-compliance with applicable legal and regulatory requirements. We are subject to extensive regulation in the different jurisdictions
in which we conduct business. We have established procedures based on legal and regulatory requirements that are designed to reasonably ensure compliance with all applicable statutory and regulatory requirements. We also have established procedures
that are designed to ensure that executive managements policies relating to conduct, ethics and business practices are followed. In connection with our business, we have various procedures addressing significant issues such as regulatory
capital requirements, sales and trading practices, new products, use and safekeeping of customer funds and securities, granting credit, collection activities, money laundering, privacy and record keeping.

Market Risk

Market risk generally represents the risk of loss that
may result from the potential change in value of a financial instrument as a result of fluctuations in interest rates, equity prices, investor expectations and changes in credit ratings of the issuer. Our exposure to market risk is directly related
to our role as a financial intermediary in customer-related transactions and to our proprietary trading activities.

Interest Rate Risk:
Brokerage. Interest rate risk is a consequence of maintaining inventory positions and trading in interest rate sensitive financial instruments. Our fixed income activities also expose us to the risk of loss related to changes in credit spreads.
Credit spread risk arises from the potential that changes in an issuers credit rating or credit perception could affect the value of financial instruments.

Banking. Our primary emphasis in interest rate risk management for the Bank is the matching of assets and liabilities of similar cash flow and re-pricing time frames. This matching of assets and liabilities reduces exposure to rate
movements and aids in stabilizing positive interest spreads. We strive to structure our balance sheet as a natural hedge by matching floating rate assets with variable short term funding and by matching fixed rate liabilities with similar longer
term fixed rate assets. The Bank has established percentage change limits in both interest margin and net portfolio value. To verify that the Bank is within the limits established for interest margin, the Bank prepares an analysis of net
interest margin based on various shifts in interest rates. To verify that the Bank is within the limits established for net portfolio value, the Bank analyzes data prepared by the OTS for interest rate sensitivity of the Banks net
portfolio. These analyses are conducted on a monthly basis for the Banks Board of Directors.



- 49 -



---

##### Table of Contents

The following table illustrates the estimated change in net interest margin based on shifts in interest rates of positive
300 basis points and negative 200 basis points:



|                                      |  |                                        
|------------------------------------- |  | ---------------------------------------
|Hypothetical Change in Interest Rates |  | Projected Change in Net Interest Margin
|+300                                  |  | 0.42%                                  
|+200                                  |  | 0.78%                                  
|+100                                  |  | 0.16%                                  
|0                                     |  | 0%                                     
|-100                                  |  | -0.40%                                 
|-200                                  |  | -1.02%                                 

The following GAP Analysis table indicates the Banks interest rate sensitivity position at March 28,
2008 (in thousands):



|                                   |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|---------------------------------- |  | ----------------------- | ------- | - | ----------- | - | ------- | --------- |  | - | -------- | - |  | - | -------
|                                   |  | Repricing Opportunities
|                                   |  | 0-6 months              |         |   | 7-12 months |   |         | 1-3 years |  |   | 3+ years
|Earning Assets:                    |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|Loans                              |  | $                       | 960,216 |   |             | $ | 26,504  |           |  | $ | 43,573   |   |  | $ | 200,091
|Securities and FHLB Stock          |  |                         | 8,636   |   |             |   |        |           |  |   |         |   |  |   | 267    
|Interest Bearing Deposits          |  |                         | 3,455   |   |             |   |        |           |  |   |         |   |  |   |       
|                                   |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|Total Earning Assets               |  |                         | 972,307 |   |             |   | 26,504  |           |  |   | 43,573   |   |  |   | 200,358
|                                   |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|Interest Bearing Liabilities:      |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|Transaction Accounts and Savings   |  |                         | 907,702 |   |             |   |        |           |  |   |         |   |  |   |       
|Certificates of Deposit            |  |                         | 35,698  |   |             |   | 37,902  |           |  |   | 15,134   |   |  |   | 3,311  
|Borrowings                         |  |                         | 38,814  |   |             |   | 24      |           |  |   | 12,619   |   |  |   | 72,201 
|                                   |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|Total Interest Bearing Liabilities |  |                         | 982,214 |   |             |   | 37,926  |           |  |   | 27,753   |   |  |   | 75,512 
|                                   |  |                         |         |   |             |   |         |           |  |   |          |   |  |   |        
|GAP                                |  | $                       | (9,907  | ) |             | $ | (11,422 | )         |  | $ | 15,820   |   |  | $ | 124,846
|                                   |  |                         |         |  
|Cumulative GAP                     |  | $                       | (9,907  | ) |             | $ | (21,329 | )         |  | $ | (5,509   | ) |  | $ | 119,337

Equity Price Risk: We are exposed to equity price risk as a result of making markets and
taking proprietary positions in equity securities. Equity price risk results from changes in the level or volatility of equity prices, which affect the value of equity securities or instruments that derive their value from a particular stock, a
basket of stocks or a stock index.

The following table categorizes securities owned, net of securities sold, not yet purchased, which are in our
securities owned and securities sold, not yet purchased, portfolios and marketable equity securities in our available-for-sale portfolio, which are subject to interest rate and equity price risk (dollars in thousands):



|                                                  |  |                   |         |        |   |        |         |  |   |         |   |  |       |        |   |  |   |         |  
|------------------------------------------------- |  | ----------------- | ------- | ------ | - | ------ | ------- |  | - | ------- | - |  | ----- | ------ | - |  | - | ------- | -
|                                                  |  | Years to Maturity |        
|                                                  |  | 1 or less         |         | 1 to 5 |   |        | 5 to 10 |  |   | Over 10 |   |  | Total |       
|Trading securities, at fair value                 |  |                   |         |        |   |        |         |  |   |         |   |  |       |        |   |  |   |         |  
|Municipal obligations                             |  | $                 | 67      |        | $ | 11,083 |         |  | $ | 7,975   |   |  | $     | 6,147  |   |  | $ | 25,272  |  
|Auction rate municipal bonds                      |  |                   | 137,493 |        |   |       |         |  |   |        |   |  |       |       |   |  |   | 137,493 |  
|U.S. Government and Government agency obligations |  |                   | 5,623   |        |   | (3,256 | )       |  |   | (2,984  | ) |  |       | (8,263 | ) |  |   | (8,880  | )
|Corporate obligations                             |  |                   | 2,207   |        |   | (1,874 | )       |  |   | 547     |   |  |       | 16,556 |   |  |   | 17,436  |  
|                                                  |  |                   |         |        |   |        |         |  |   |         |   |  |       |        |   |  |   |         |  
|Total debt securities                             |  |                   | 145,390 |        |   | 5,953  |         |  |   | 5,538   |   |  |       | 14,440 |   |  |   | 171,321 |  
|Corporate equity                                  |  |                   |        |        |   |       |         |  |   |        |   |  |       | 5,261  |   |  |   | 5,261   |  
|Other                                             |  |                   | 2,617   |        |   |       |         |  |   |        |   |  |       |       |   |  |   | 2,617   |  
|                                                  |  |                   |         |        |   |        |         |  |   |         |   |  |       |        |   |  |   |         |  
|                                                  |  | $                 | 148,007 |        | $ | 5,953  |         |  | $ | 5,538   |   |  | $     | 19,701 |   |  | $ | 179,199 |  
|                                                  |  |                   |         |        |   |        |         |  |   |         |   |  |       |        |   |  |   |         |  



- 50 -



---

##### Table of Contents

|                                                  |  |                   |      |   |        |   |     |         |  |   |         |   |  |       |       |   |  |   |       |  
|------------------------------------------------- |  | ----------------- | ---- | - | ------ | - | --- | ------- |  | - | ------- | - |  | ----- | ----- | - |  | - | ----- | -
|                                                  |  | Years to Maturity |     
|                                                  |  | 1 or less         |      |   | 1 to 5 |   |     | 5 to 10 |  |   | Over 10 |   |  | Total |      
|Weighted average yield                            |  |                   |      |   |        |   |     |         |  |   |         |   |  |       |       |   |  |   |       |  
|Municipal obligations                             |  |                   | 19.5 | % |        |   | 3.0 | %       |  |   | 3.8     | % |  |       | 5.0   | % |  |   | 3.8   | %
|Auction rate municipal bonds                      |  |                   | 9.7  | % |        |   |    |         |  |   |        |   |  |       |      |   |  |   | 9.7   | %
|U.S. Government and Government agency obligations |  |                   | 7.1  | % |        |   | 2.5 | %       |  |   | 3.8     | % |  |       | 5.2   | % |  |   | 4.4   | %
|Corporate obligations                             |  |                   | 9.2  | % |        |   | 4.9 | %       |  |   | 6.8     | % |  |       | 5.7   | % |  |   | 6.1   | %
|Available-for-sale securities, at fair value      |  |                   |      |   |        |   |     |         |  |   |         |   |  |       |       |   |  |   |       |  
|Marketable equity securities                      |  | $                 |     |   |        | $ |    |         |  | $ |        |   |  | $     | 7,740 |   |  | $ | 7,740 |  
|                                                  |  |                   |      |   |        |   |     |         |  |   |         |   |  |       |       |   |  |   |       |  

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect reported amounts and
disclosures. Actual results may differ from these estimates under different assumptions or conditions. Our accounting policies and methodology used in establishing estimates (primarily related to loan loss reserves and other contingency estimates)
have not changed materially since June 29, 2007. See our annual report on Form 10-K for the fiscal year then ended.

FORWARD-LOOKING STATEMENTS

From time to time, we make statements (including some contained in this report) that predict or forecast future events, depend on future events for
their accuracy, or otherwise contain forward-looking information. These statements may relate to anticipated changes in revenues or earnings per share, anticipated changes in our businesses or in anticipated expense levels, or in
expectations regarding financial market conditions.

Actual results may differ materially as a result of various factors, some of which are outside of our
control, including:



| |  |  | the interest rate environment;
| | - |  | ------------------------------



| |  |  | the volume of trading in securities;
| | - |  | ------------------------------------



| |  |  | the liquidity in capital markets;
| | - |  | ---------------------------------



| |  |  | the volatility and general level of securities prices and interest rates;
| | - |  | -------------------------------------------------------------------------



| |  |  | the level of customer margin loan activity and the size of customer account balances;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | the demand for housing in the North Texas area and the national market;
| | - |  | -----------------------------------------------------------------------



| |  |  | the credit-worthiness of our correspondents, counterparties in securities lending transactions and of our banking and margin customers;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the demand for investment banking services;
| | - |  | -------------------------------------------



| |  |  | general economic conditions and investor sentiment and confidence;
| | - |  | ------------------------------------------------------------------



| |  |  | competitive conditions in each of our business segments;
| | - |  | --------------------------------------------------------



| |  |  | changes in accounting, tax and regulatory compliance requirements; and
| | - |  | ----------------------------------------------------------------------



| |  |  | the ability to attract and retain key personnel.
| | - |  | ------------------------------------------------



- 51 -



---

##### Table of Contents

Our future operating results also depend on our operating expenses, which are subject to fluctuation due to:



| |  |  | variations in the level of compensation expense incurred as a result of changes in the number of total employees, competitive factors, or other market variables;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | variations in expenses and capital costs, including depreciation, amortization and other non-cash charges incurred to maintain our infrastructure; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | unanticipated costs which may be incurred from time to time in connection with litigation or other contingencies.
| | - |  | -----------------------------------------------------------------------------------------------------------------

Additionally, factors which may cause actual results to differ materially from our forward-looking statements include those factors discussed in this report in
Managements Discussion and Analysis of Financial Condition and Results of Operations  Overview, Risk Management and Critical Accounting Policies and Estimates and those discussed
in Risk Factors in our annual report on Form 10-K filed with the SEC and our other reports filed with and available from the SEC. All forward-looking statements we make speak only as of the date on which they are made, and we
undertake no obligation to update them to reflect events or circumstances occurring after the date on which they were made or to reflect the occurrence of unanticipated events.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

The information required by this item is incorporated in Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations under the caption Risk Management.



|Item 4. | Controls and Procedures
|------- | -----------------------

The management of SWS,
including the principal executive officer and principal financial officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) pursuant to the Securities Exchange Act of 1934) as of March 28,
2008. Based on such evaluation, the principal executive officer and principal financial officer have concluded that, as of March 28, 2008, such disclosure controls and procedures were effective for the purpose of ensuring that material
information required to be in the reports SWS submits, files, furnishes or otherwise provides to the SEC is made known to them by others on a timely basis and is recorded, processed, summarized and reported within the time periods specified in the
SECs rules and forms.

There have not been any changes in our internal control over financial reporting (as defined in Rule 13a-15(f) pursuant to the
Securities Exchange Act of 1934) during the three-month period ended March 28, 2008 that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

In the general course of our
brokerage business and the business of clearing for other brokerage firms, we have been named as defendants in various pending lawsuits and arbitration proceedings. These claims allege violations of various federal and state securities laws. The
Bank is also involved in certain claims and legal actions arising in the ordinary course of business. We believe that resolution of these claims will not result in any material adverse effect on our business, consolidated financial condition,
results of operations or cash flows.



- 52 -



---

##### Table of Contents

|Item 1A. | Risk Factors
|-------- | ------------

There have been no material changes
from the risk factors disclosed in our Form 10-K for the year ended June 29, 2007.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

The following table provides information about our purchases during the quarter ended March 28, 2008 of our equity securities registered pursuant to Section 12 of the Exchange Act:

ISSUER PURCHASES OF EQUITY SECURITIES



|                     |  |                               |  |                           |       |                                                               |         |                                                                 |        
|-------------------- |  | ----------------------------- |  | ------------------------- | ----- | ------------------------------------------------------------- | ------- | --------------------------------------------------------------- | -------
|Period               |  | TotalNumber ofSharesPurchased |  | AveragePricePaid perShare |       | Total Numberof SharesPurchased asPart ofPubliclyAnnouncedPlan |         | MaximumNumber ofShares thatMay Yet bePurchasedUnder thePlans(1)
|01/01/08 to 01/25/08 |  | 349,423                       |  | $                         | 11.19 |                                                               | 349,423 |                                                                 | 900,577
|01/26/08 to 02/29/08 |  |                              |  |                           |      |                                                               |        |                                                                 | 900,577
|03/01/08 to 03/28/08 |  | 201,633                       |  |                           | 10.87 |                                                               | 201,633 |                                                                 | 698,944
|                     |  |                               |  |                           |       |                                                               |         |                                                                 |        
|                     |  | 551,056                       |  | $                         | 11.07 |                                                               | 551,056 |                                                                 |        
|                     |  |                               |  |                           |       |                                                               |         |                                                                 |        



|(1) | On January 15, 2008, the board of directors of SWS Group
approved a plan authorizing the Company to purchase up to 750,000 shares of its common stock from time to time in the open market for an 18-month time period beginning January 14, 2008 and ending on June 30, 2009. The 750,000 shares
authorized for purchase are in addition to the Companys prior stock repurchase program, beginning on January 1, 2007 and expiring on June 30, 2008, which authorizes the purchase of 500,000 shares of SWS common stock in the open
market.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------

The exhibits required to be furnished
pursuant to Item 6 are listed in the Exhibit Index filed herewith, which Exhibit Index is incorporated herein by reference.



- 53 -



---

##### Table of Contents

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 thereunto duly authorized.



|            |  |  |  |                        |  |                                                    
|----------- |  |  |  | ---------------------- |  | ---------------------------------------------------
|            |  |  |  |                        |  | SWS Group, Inc.                                    
|            |  |  |  |                        |  | (Registrant)                                       
|            |  | 
|May 7, 2008 |  |  |  | /S/ Donald W. Hultgren
|Date        |  |  |  | (Signature)           
|            |  |  |  |                        |  | Donald W. Hultgren                                 
|            |  |  |  |                        |  | Chief Executive Officer and Duly Authorized Officer
|            |  |  |  |                        |  | (Principal Executive Officer)                      
|            |  | 
|May 7, 2008 |  |  |  | /S/ Kenneth R. Hanks  
|Date        |  |  |  | (Signature)           
|            |  |  |  |                        |  | Kenneth R. Hanks                                   
|            |  |  |  |                        |  | Treasurer and Chief Financial Officer              
|            |  |  |  |                        |  | (Principal Financial Officer)                      
|            |  | 
|May 7, 2008 |  |  |  | /S/ Stacy Hodges      
|Date        |  |  |  | (Signature)           
|            |  |  |  |                        |  | Stacy Hodges                                       
|            |  |  |  |                        |  | Executive Vice President                           
|            |  |  |  |                        |  | (Principal Accounting Officer)                     



- 54 -



---

##### Table of Contents

SWS GROUP, INC. AND SUBSIDIARIES

INDEX TO EXHIBITS



|              |  |                                                                                                                                                       
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                           
|3.1           |  | Restated Certificate of Incorporation of the Registrant incorporated by reference to Exhibit 3.1 to the Registrants Form 10-K filed September 8, 2004
|              | 
|3.2           |  | Restated By-laws of the Registrant incorporated by reference to Exhibit 3.2 to the Registrants Current Report on Form 8-K filed August 27, 2007      
|              | 
|31.1*         |  | Chief Executive Officer Certification filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                 
|              | 
|31.2*         |  | Chief Financial Officer Certification filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                 
|              | 
|32.1*         |  | Chief Executive Officer Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                             
|              | 
|32.2*         |  | Chief Financial Officer Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                             



|* | Filed herewith
|- | --------------



- 55 -