<PAGE>
 
                      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 26, 1999

                                      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 No.  0-27424
                                              -------

                            WILMAR INDUSTRIES, INC.
                            -----------------------
            (Exact name of registrant as specified in its charter)

                    New Jersey                          22-2232386
          --------------------------------          -----------------
          (State of incorporation or                (I.R.S. Employer
          organization)                             Identification No.)

          303 Harper Drive
          Moorestown, New Jersey                           08057
          ----------------------                         ---------
          (Address of principal executive offices)       (Zip Code)

      Registrant's telephone number, including area code: (609) 439-1222

     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 
                        -----                   -----

     The number of shares of the registrant's common stock, no par value,
outstanding as of April 30, 1999 was  13,109,860.
<PAGE>
ITEM 1 - FINANCIAL STATEMENTS

WILMAR INDUSTRIES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS - (Unaudited)
-------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                                                         March 26,            December 25,
                                                                                           1999                  1998
                                                                                     ----------------      ---------------- 
<S>                                                                                  <C>                    <C> 
ASSETS                                                                               
                                                                                     
CURRENT ASSETS                                                                       
  Cash and cash equivalents                                                           $    38,467,038        $   30,611,955
  Cash - restricted                                                                           299,228               297,236
  Accounts Receivable - trade, net of allowance for doubtful accounts                
   of $1,286,790 in 1999 and $1,399,200 in 1998.                                           26,681,776            27,535,016
  Inventory                                                                                29,509,876            30,128,680
  Prepaid expenses and other current assets                                                   400,614               385,992
  Deferred income taxes                                                                     1,459,000             1,498,000
                                                                                     ----------------      ---------------- 
          Total current assets                                                             96,817,532            90,456,879
                                                                                     
PROPERTY AND EQUIPMENT, net of accumulated depreciation                              
  of $5,009,612 in 1999 and $4,740,501 in 1998.                                             4,549,813             4,183,348
                                                                                     
GOODWILL, net of accumulated amortization of $1,132,859 in 1999 and $973,445 in 1998.      21,974,446            22,133,860
                                                                                     
INTANGIBLE ASSETS AND OTHER, Net                                                            4,877,984             4,921,704
                                                                                     ----------------      ---------------- 
TOTAL ASSETS                                                                          $   128,219,775        $  121,695,791
                                                                                     ================      ================ 
                                                                                     
LIABILITIES AND STOCKHOLDERS' EQUITY                                                 
                                                                                     
CURRENT LIABILITIES                                                                  
                                                                                     
  Notes payable                                                                       $       500,000        $    1,208,518
  Accounts payable                                                                         14,385,097            11,991,661
  Accrued expenses and other current liabilities                                            5,827,373             4,294,425
  Income taxes payable                                                                      2,104,270               412,160
                                                                                     ----------------      ---------------- 
            Total current liabilities                                                      22,816,740            17,906,764
                                                                                     
COMMITMENTS AND CONTINGENT LIABILITIES                                               
                                                                                     
STOCKHOLDERS' EQUITY                                                                 
Preferred stock, $.01 par value, 5,000,000 shares authorized; none issued            
Common stock, no par value - 50,000,000 shares authorized;                           
  13,294,760 shares issued and outstanding in 1999                                   
  13,389,827 shares issued and outstanding in 1998                                        103,624,195           103,568,743
Retained earnings                                                                           3,272,590               220,284
                                                                                     ----------------      ---------------- 
                                                                                          106,896,785           103,789,027
Less: Treasury stock, at cost (100,000 shares in 1999)                                     (1,493,750)
                                                                                     ----------------      ---------------- 
      Total stockholders' equity                                                          105,403,035           103,789,027
                                                                                     ----------------      ---------------- 
                                                                                     
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                            $   128,219,775        $  121,695,791
                                                                                     ================      ================ 
</TABLE> 


The accompanying notes are an integral part of these condensed consolidated 
financial statements
<PAGE>

<TABLE>
<CAPTION>

WILMAR INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)
----------------------------------------------------------------------------------------------------------------------------------



                                                                          For the Three              For the Three
                                                                           Months Ended               Months Ended
                                                                            March 26,                  March 27,
                                                                               1999                       1998
                                                                        ---------------            ---------------
<S>                                                                     <C>                        <C>         
NET SALES                                                               $    48,747,114            $    43,545,255

COST OF SALES                                                                34,051,856                 30,936,072
                                                                        ---------------            ---------------
             Gross profit                                                    14,695,258                 12,609,183

OPERATING EXPENSES:

   Operating and selling expenses                                             7,173,587                  6,112,922

   Corporate general and administrative expenses                              2,911,218                  2,642,110
                                                                        ---------------            ---------------

   Total operating expenses                                                  10,084,805                  8,755,032
                                                                        ---------------            ---------------
             Operating income                                                 4,610,453                  3,854,151

INTEREST INCOME, NET                                                            352,653                    382,740
                                                                        ---------------            ---------------
              Income before income taxes                                      4,963,106                  4,236,891

PROVISION FOR INCOME TAXES                                                    1,910,800                  1,563,400
                                                                        ---------------            ---------------
              Net income                                                $     3,052,306            $     2,673,491
                                                                        ===============            ===============


   Net income per share - Basic                                         $          0.23            $          0.20
                                                                        ===============            ===============
   Net income per share - Diluted                                       $          0.23            $          0.20
                                                                        ===============            ================
</TABLE> 

   The accompanying notes are an integral part of these condensed consolidated
financial statements

<PAGE>



WILMAR INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) -
--------------------------------------------------------------------------------
(Unaudited)
----------

<TABLE>
<CAPTION>

                                                                                      (Accumulated
                                                                                       Deficit) /                     Total
                                                              Common        Stock       Retained        Treasury   Stockholders'
                                                              Shares        Amount      Earnings          Stock    (Deficit) Equity
                                                            ----------  -----------   -----------    -----------    ---------------
<S>                                                         <C>         <C>           <C>            <C>             <C>
BALANCE, DECEMBER 26, 1997                                  13,335,754  $102,793,984  $(12,244,900)  $     --          $ 90,549,084
                                                                                                                   
 Exercised Stock Options                                        48,350       360,446                                        360,446
                                                                                                                   
 Tax Benefit from Exercised Stock Options                                    283,600                                        283,600
                                                                                                                   
 Issuance of Common Stock - Apartment Cleaning Acquisition       5,723       130,713                                        130,713
                                                                                                                   
 Net income                                                                            12,465,184                        12,465,184
                                                            ----------  ------------  -----------    -----------    ---------------
BALANCE, DECEMBER 25, 1998                                  13,389,827  $103,568,743   $  220,284    $     --          $103,789,027
                                                                                                                   
 Exercised Stock Options                                         4,933        37,772                                         37,772
                                                                                                                   
 Tax Benefit from Exercised Stock Options                                     17,680                                         17,680
                                                                                                                   
 Repurchase of Common Stock                                   (100,000)                                (1,493,750)       (1,493,750)
                                                                                                                   
 Net income                                                                             3,052,306                         3,052,306
                                                            ----------  ------------  -----------    -----------    ---------------
                                                                                                                   
BALANCE, MARCH 26, 1999                                     13,294,760  $103,624,195   $3,272,590    $ (1,493,750)     $105,403,035 
                                                            ==========  ============  ===========    ============   ===============
</TABLE> 

 The accompanying notes are an integral part of these condensed consolidated 
financial statements
<PAGE>

 <TABLE>
 <CAPTION>

WILMAR INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - (Unaudited)
__________________________________________________________________________________________________________________________________
                                                                                For the Three                        For the Three
                                                                                Months Ending                       Months Ending
                                                                               March 26, 1999                       March 27, 1998
                                                                               --------------                      ---------------
<S>                                                                            <C>                                 <C> 
OPERATING ACTIVITIES :
   Net Income                                                                   $ 3,052,306                          $ 2,673,491 
   Adjustments to reconcile net income to net cash                                                                                 
    provided by operating activities:                                                                                              
    Depreciation and amortization                                                   548,234                              455,898   
    Deferred income taxes                                                            39,000                              (26,000)  
    Changes in assets and liabilities, net of effects of acquisition:                                                              
     Accounts receivable                                                            853,240                              138,507   
     Inventory                                                                      618,804                           (1,070,996)  
     Prepaid expenses and other current assets                                      (16,614)                            (132,699)  
     Intangible assets and other                                                    (75,989)                             (40,321)  
     Accounts payable                                                             2,393,436                              400,507   
     Accrued expenses and other current liabilities                               1,532,948                              687,245   
     Income taxes payable                                                         1,709,790                            1,199,617   
                                                                                -----------                          -----------   
                                                                                                                                   
          Net cash provided by operating activities                              10,655,155                            4,285,249   
                                                                                -----------                          -----------   
                                                                                                                                   
INVESTING ACTIVITIES :                                                                                                             
                                                                                                                                   
   Purchase of property and equipment                                              (635,576)                            (345,989)  
   Acquisition of businesses, including escrow                                            -                             (175,212)  
                                                                                -----------                          -----------   
         Net cash used in investing activities                                     (635,576)                            (521,201)  
                                                                                -----------                          -----------   
                                                                                                                                   
FINANCING ACTIVITIES :                                                                                                             
   Repayment of notes payable                                                      (708,518)                             (25,000)  
   Purchases of stock for treasury                                               (1,493,750)                                       
   Net proceeds from exercise of stock options                                       37,772                               80,794   
                                                                                -----------                          -----------   
          Net cash (used in) provided by financing activities                    (2,164,496)                              55,794   
                                                                                -----------                          -----------  
                                                                                                                                   
NET INCREASE IN CASH                                                              7,855,083                            3,819,842   
                                                                                                                                   
CASH, BEGINNING OF PERIOD                                                        30,611,955                           30,723,746   
                                                                                -----------                          -----------   
CASH, END OF PERIOD                                                             $38,467,038                          $34,543,588   
                                                                                ===========                          ===========   
                                                                                                                                   
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION                                                                                   
                                                                                                                                   
   Cash paid during the period for :                                                                                               
    Interest                                                                    $    13,340                          $     1,066   
                                                                                ===========                          ===========   
    Income taxes                                                                $   193,250                          $   100,458   
                                                                                ===========                          =========== 
</TABLE>

  The accompanying notes are an integral part of these condensed consolidated
                             financial statements


<PAGE>
 
                            WILMAR INDUSTRIES, INC.

           NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Basis of Presentation
------------------------------

The condensed consolidated financial statements include the accounts of Wilmar
Industries, Inc. ("Wilmar" or the "Company") and its subsidiaries.  Inter-
company balances and transactions have been eliminated.

These financial statements have been prepared in accordance with generally
accepted accounting principles for interim financial information and with the
instructions to Form 10-Q and Article 10-01 of Regulation S-X.  Accordingly,
they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements.  In the
opinion of management, such interim statements reflect all adjustments
(consisting of normal recurring adjustments) necessary to present fairly the
financial position and the results of operations and cash flows for the interim
periods presented.  The results of operations for these interim periods are not
necessarily indicative of the results to be expected for the full year ending
December 31, 1999.  These financial statements should be read in conjunction
with the audited consolidated financial statements and footnotes included in the
Company's Form 10-K for the year ended December 25, 1998.

Note 2 - Accounting Policies
----------------------------

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities", which establishes accounting and reporting
standards for derivative instruments, including certain derivative instruments
embedded in other contracts, (collectively referred to as "derivatives") and for
hedging activities. It requires that an entity recognize all derivatives as
either assets or liabilities in the statement of financial position and measure
those instruments at fair value.  This statement is effective for all fiscal
quarters of fiscal years beginning after June 15, 1999.  Management has not yet
determined what effect, if any, this statement will have on the Company.

Note 3 - Income Taxes
---------------------

The Company provides for income taxes based upon SFAS No. 109, "Accounting for
Income Taxes", which requires an asset and liability approach to financial
accounting and reporting for income taxes.

Note 4 - Computation of Basic and Diluted Net Income Per Share
--------------------------------------------------------------

Net income per share presented for all periods have been computed in accordance
with SFAS No. 128, "Earnings per Share." Basic net income per share is computed
by dividing net income by the weighted-average number of shares outstanding
during the period. Diluted net income per share is computed by dividing net
income by the weighted-average number of shares outstanding during the period,
assuming dilution.

   The amounts used in calculating net income per share data are as follows:

<TABLE>
<CAPTION>
                                                    For the Three                   For the Three
                                                     Months Ended                    Months Ended
                                                    March 26, 1999                  March 27, 1998
                                                   ----------------                ----------------
<S>                                                 <C>                              <C> 
Net Income                                            $3,052,306                      $2,673,491
                                                      ==========                      ==========
Weighted Average Shares Outstanding - Basic           13,384,915                       1,336,380
Effect of Dilutive Stock Options                         118,581                         152,601
                                                      ----------                      ----------
Weighted Average Shares Outstanding - Diluted         13,503,496                      13,488,441
                                                      ==========                      ==========
</TABLE>
                                                                                
Options to purchase 211,600 and 51,600 shares of common stock that were
outstanding during the three months ended March 26, 1999 and March 27, 1998,
respectively, were not included in the computation of weighted average shares
outstanding - Diluted because the options' exercise price was greater than the
average market price of common shares.

Note 5 - Contingencies
----------------------

The Company is involved in various legal proceedings in the ordinary course of
its business, which are not anticipated to have a material adverse effect on the
Company's results of operations or financial position.
<PAGE>
 
                            WILMAR INDUSTRIES, INC.
                                        
      NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, Continued

Item 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations

This document contains certain forward-looking statements that are subject to
risks and uncertainties.  Forward-looking statements include certain information
relating to future growth plans, the anticipated costs associated with those
plans, the Company's liability and capital resources, as well as information
contained elsewhere in this report where statements are preceded by, followed by
or include the words "believes," "expects," "anticipates" or similar
expressions.  For such statements the Company claims the protection of the safe
harbor for forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995.  Actual events or results may differ materially
from those discussed in forward-looking statements as a result of various
factors, including without limitation, general market conditions, increased
competition, failure to locate and acquire acquisition candidates, and factors
discussed elsewhere in this report and in the documents incorporated herein by
reference.  The following discussion should be read in conjunction with the
interim financial statements and the notes thereto contained elsewhere in this
report on Form 10-Q.

Results of Operations

Three Months Ended March 26, 1999 Compared to Three Months Ended March 27, 1998

Net Sales.  Net sales increased by  $5.2 million, or 12.0%, to $48.7 million for
the three months ended March 26, 1999 from $43.5 million for the corresponding
period in 1998. This increase was attributable to the maturation of the existing
sales force, sales force additions, the Company's telesales effort and increased
sales to national accounts.  Sales attributable to the existing sales force
(salesmen employed for all of both periods) increased 10.0%. In addition, the
acquisitions of certain assets of Apartment Cleaning Supply and Pool Supply,
Inc. ("ACSPS"), the California-based American Maintenance Supply, Inc. ("AMS-
CA"), the Nevada-based American Maintenance Supply, Inc. ("AMS-NV") and Kurzon
Supply Company, Inc. ("Kurzon"), which occurred in June 1998, March 1998, May
1998 and November 1998, respectively, also contributed to the Company's growth.
Price increases during both periods were modest and made only on selected items.
During the three months ended March 26, 1999, Wilmar generated approximately
$2.4 million in net sales to new end markets as a result of the Company's
decision to target customers outside its core apartment housing market.

Gross Profit.  Cost of sales includes merchandise, freight, distribution center
occupancy and delivery costs.  As a percentage of net sales, gross profit was
30.1% for the three months ended March 26, 1999 compared to 29.0% for the
corresponding period in 1998.  The increase is attributable to the July 1998
divestiture of our high-end appliance division, as well as the Company's
continuing merchandising efforts.

Operating and Selling Expenses.  Operating and selling expenses consist of labor
and other costs associated with operating a distribution center as well as
selling expenses and commissions.  Operating and selling expenses increased by
$1.1 million, or 17.4%, to $7.2 million for the three months ended March 26,
1999 from $6.1 million for the corresponding period in 1998.  As a percentage of
net sales, these expenses represented 14.7% for the three months ended March 26,
1999 compared to 14.0% for the corresponding period in 1998. This increase was
primarily due to the Company's continual investment in its field sales force.

Corporate General and Administrative Expenses.  Corporate general and
administrative expenses increased by $269,000, or 10.2%, to $2.9 million for the
three months ended March 26, 1999 from $2.6 million for the corresponding period
in 1998. This increase is primarily the result of the enhanced staffing required
to manage a larger volume of business. As a percentage of net sales, corporate
general and administrative expenses represented 6.0% for the three months ended
March 26, 1999 compared to 6.1% for the corresponding period in 1998.
 
Operating Income.  Operating income increased by $756,000 million or 19.6%, to
$4.6 million for the three months ended March 26, 1999 from $3.9 million for the
corresponding period in 1998.  As a percentage of net sales, operating income
was 9.5% for the three months ended March 26, 1999 and 8.9% for the
corresponding period in 1998.

Interest Income.  Net interest income for the three months ended March 26, 1999
was $353,000 and $383,000 for the corresponding period in 1998. The interest
income occurred as a result of the investment income from the proceeds received
from sales of its securities, as well as cash generated from ongoing operations.
<PAGE>
 
                            WILMAR INDUSTRIES, INC.

Item 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations, Continued

Results of Operations

Three Months Ended March 26, 1999 Compared to Three Months Ended March 27, 1998

Liquidity and Capital Resources

Historically, Wilmar's primary source of liquidity has been cash flow from
operations, supplemented by borrowings under its bank line of credit to support
increases in accounts receivable and inventory, net of accounts payable, and the
public sale of its securities.

On March 19, 1999, the Company announced that its Board of Directors had
approved a stock buyback program whereby it may repurchase up to one million
shares of its common stock. Such repurchases may be made from time to time in
open market transactions at prevailing prices or in privately negotiated
transactions on terms mutually agreed upon. As of May 5, 1999, the Company has
repurchased 607,000 shares at an average price of $13.46 per share.

Cash provided by operating activities was $10.7 million during the three months
ended March 26, 1999 compared to $4.3 million of cash provided by operating
activities during the corresponding period in 1998.  Cash provided by operating
activities during the three months ended March 26, 1999 consisted of  $3.1
million of net income before adding back depreciation and amortization and other
non-cash charges, increased  $7.0 million by changes in operating assets and
liabilities. This primarily resulted from a $5.6 million increase in accounts
payable, accrued expenses and income tax payable offset by an decrease in the
accounts receivable and inventory of $1.5 million.

Cash used in investing activities during the three months ended March 26, 1999
was $636,000, which was used strictly for the purchase of property and
equipment.

Cash used in financing activities during the first three months of 1999 was
approximately $2.2 million, consisting of approximately $709,000 used for
repayment of notes, $1.5 million for the purchase of stock for treasury offset
by proceeds of $38,000 received from the exercise of stock options.

Capital expenditures were $636,000 for the three months ended March 26, 1999
compared to $346,000 for the corresponding period in 1998. Capital expenditures
for the first three months of 1999 were primarily for the improvement and
updating of the Company's distribution centers, and the integration of its new
supply fulfillment system. The Company intends to finance its future capital
expenditures with cash flow from operations and possibly with a portion of the
previous public offerings, term debt or capital leases.

Wilmar's credit facilities consist of two unsecured bank lines of credit
totaling $15 million. These lines of credit had zero balances at March 26,1999.
In 1999, the Company renewed an existing $10 million unsecured bank line of
credit, which bears interest at three quarter percent below the bank's prime
rate, as well as a $5 million unsecured bank line of credit, which bears
interest at the bank's prime rate. These credit facilities expire in September
1999.  The Company anticipates renewing these credit facilities as they expire.
The Company believes it could increase the amount of these credit facilities if
needed, although there can be no assurance that it could do so on equally or
more favorable terms.

The Company believes that its existing cash balances, supplemented by borrowings
under the revolving line of credit, are adequate to meet planned operating and
capital expenditure needs at least through 1999.  However, if the Company were
to make any significant acquisitions for cash, it might be necessary for the
Company to obtain additional debt or equity financing.
<PAGE>
 
                            WILMAR INDUSTRIES, INC.

Item 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations, Continued

Year 2000 Compliance

The Company recognizes that the arrival of the Year 2000 (Y2K) poses a worldwide
challenge to the ability of all systems to recognize the date change from
December 31, 1999 to January 1, 2000. The Company continues to assess how the
Y2K problem will impact its operations. Considerable progress has been achieved
in the areas of identifying, remediating, testing, and implementing Y2K
compliant products and services, which are critical to the business computing
systems infrastructure. Inventory of all in-house software has been completed
and is currently being reviewed for compliance. The Company's core business
application software does not utilize a "MMDDYY" date format and is therefore
substantially unaffected by the Y2K issue. The Company is in the process of
attempting to identify critical third party vendors whose inability to reach Y2K
compliance may impact business connectivity and viability. Hardware systems have
been examined and appropriate paths charted to ensure complete Y2K
compatibility. The goal for completing Y2K compliance for all critical computing
system environments is mid calendar year 1999.

All costs associated with the Y2K project to date have been expensed as
incurred. These costs have not been and are not anticipated to be material to
the Company's financial position, results of operations or cash flows in any
given year, and such cost have been and is expected to continue to be funded
from the Company's operations.  The Company's total estimated cost of the Y2K
compliance program is approximately $50,000 to $100,000. A significant portion
of these costs are not likely to be incremental costs to the Company, but rather
will represent the redeployment of existing information technology resources.
Based upon current benchmarks, the Company believes that it has the necessary
resources in-house to complete all required Y2K remediation. In the event that
internal resources are insufficient to complete the project in a timely manner,
out-sourcing the Y2K project, either in part or whole, to a Y2K Service Provider
may be necessary.

Until all inventory and analysis phases are completed, the Company will not know
with absolute certainty how the transition from 1999 to 2000 will affect its
operations. Moreover, there is no guarantee that computing systems and
associated applications of other companies with which the Company conducts
business will be converted on a timely basis or that a failure by said companies
to address their Y2K compliance problems would not have a material adverse
impact on the Company.

To date, the Company has not established a formal contingency plan for dealing
with a failure by either the Company or its third party vendors to achieve Year
2000 compliance. However, it recognizes the need to develop contingency plans
and expects to have these plans secured, where applicable by the end of Fiscal
1999.
<PAGE>
 
                                 WILMAR INDUSTRIES, INC.

PART II -- OTHER INFORMATION

Item 1.  Legal Proceedings

  Not applicable.

Item 2.  Changes in Securities

  Not applicable.

Item 3.  Defaults Upon Senior Securities

  Not applicable.

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

  Not applicable.

Item 5.  Other Information

  Not applicable.

Item 6.  Exhibits and Reports on Form 8-K

  (a)  Exhibits
       --------

 27*     Financial Data Schedule

___________________
*  Filed herewith

  (b)  Reports on Form 8-K
       -------------------

  The Company did not file a Form 8-K during the quarter ended March 26, 1999.
<PAGE>
 
                                 SIGNATURE

  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.


                                       WILMAR INDUSTRIES, INC.


                                     By: /s/ William Sanford
                                         --------------------------------
                                         William Sanford
                                         Senior Vice President and 
                                         Chief Financial Officer
                                     (Duly authorized and Principal 
                                     financial officer)

Date:   May 10, 1999