##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q/A



---

(Mark One)

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

For the quarterly period ended June 30, 2007

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 001-16845



---

PFF BANCORP, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                           
|-------------------------------------------------------------- |  | --------------------------
|DELAWARE                                                       |  | 95-4561623                
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer I.D. No.)

9337 Milliken Avenue, Rancho Cucamonga, California 91730

(Address of principal executive offices)

(909) 941-5400

(Registrants telephone number, including area code)

Not Applicable

(Former name, former
address and former fiscal year, if changed since last report)



---

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, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer  x    Accelerated filer ̈Non- accelerated filer ̈.

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

The registrant had 23,064,166 shares of
common stock, par value $.01 per share, outstanding as of July 31, 2007.



---



---

##### Table of Contents

EXPLANATORY NOTE

This Amendment on Form 10-Q/A to our Quarterly Report on Form 10-Q for the period ended June 30, 2007, as originally filed on August 14, 2007, is being filed solely to correct an immaterial error contained
in Note 4  Borrowings to the Unaudited Consolidated Financial Statements on page 9 of the Form 10-Q. The sixth sentence of Note 4 has been revised to read as follows:

The Company has received a waiver from compliance with these requirements from the commercial bank, for the period ended June 30, 2007.

The date in that sentence had inadvertently been left blank in the original filing.

Except as described above, no other changes have been made to the Quarterly Report on Form 10-Q. This Amendment does not otherwise attempt to update the information set forth in the original filing of the Quarterly
Report on Form 10-Q.



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

Form 10-Q

Table of Contents



|           |  |                                                                                                     |  |     
|---------- |  | --------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                     |  | PAGE
|PART I     |  | FINANCIAL INFORMATION (Unaudited)                                                                   |  |     
|           |  |                                                                                                    
|Item 1     |  | Financial Statements                                                                                |  |     
|           |  |                                                                                                    
|           |  | Consolidated Balance Sheets as of June 30, 2007 and March 31, 2007                                  |  | 1   
|           |  |                                                                                                    
|           |  | Consolidated Statements of Earnings for the three months ended June 30, 2007 and 2006               |  | 2   
|           |  |                                                                                                    
|           |  | Consolidated Statements of Comprehensive Earnings for the three months ended June 30, 2007 and 2006 |  | 3   
|           |  |                                                                                                    
|           |  | Consolidated Statement of Stockholders Equity for the three months ended June 30, 2007             |  | 4   
|           |  |                                                                                                    
|           |  | Consolidated Statements of Cash Flows for the three months ended June 30, 2007 and 2006             |  | 5   
|           |  |                                                                                                    
|           |  | Notes to Unaudited Consolidated Financial Statements                                                |  | 6   
|           |  |                                                                                                    
|Item 2     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations               |  | 10  
|           |  |                                                                                                    
|Item 3     |  | Quantitative and Qualitative Disclosures about Market Risk                                          |  | 22  
|           |  |                                                                                                    
|Item 4     |  | Controls and Procedures                                                                             |  | 22  
|           |  |                                                                                                    
|PART II    |  | OTHER INFORMATION                                                                                   |  |     
|           |  |                                                                                                    
|Item 1     |  | Legal Proceedings                                                                                   |  | 23  
|           |  |                                                                                                    
|Item 1A    |  | Risk Factors                                                                                        |  | 23  
|           |  |                                                                                                    
|Item 2     |  | Unregistered Sales of Equity Securities and Use of Proceeds                                         |  | 24  
|           |  |                                                                                                    
|Item 3     |  | Defaults Upon Senior Securities                                                                     |  | 24  
|           |  |                                                                                                    
|Item 4     |  | Submission of Matters to a Vote of Security Holders                                                 |  | 24  
|           |  |                                                                                                    
|Item 5     |  | Other Information                                                                                   |  | 24  
|           |  |                                                                                                    
|Item 6     |  | Exhibits                                                                                            |  | 24  
|           | 
|SIGNATURES |  | 25                                                                                                 





---

##### Table of Contents

PART I  FINANCIAL INFORMATION

Item 1. Financial Statements.

PFF BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

(Unaudited)



|                                                                                                                                                               |  |              |           |   |               |   |           |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | - | ------------- | - | --------- | -
|                                                                                                                                                               |  | June 30,2007 |           |   | March 31,2007 |  
|Assets                                                                                                                                                         |  |              |           |   |               |   |           |  
|Cash and cash equivalents                                                                                                                                      |  | $            | 58,019    |   |               | $ | 59,587    |  
|Investment securities held-to-maturity (estimated fair value of $6,753 at June 30, 2007, and $6,646 at March 31,
2007)                                         |  |              | 6,805     |   |               |   | 6,712     |  
|Investment securities available-for-sale, at fair value                                                                                                        |  |              | 3,130     |   |               |   | 28,067    |  
|Mortgage-backed securities available-for-sale, at fair value                                                                                                   |  |              | 171,379   |   |               |   | 186,607   |  
|Loans held-for-sale                                                                                                                                            |  |              | 1,036     |   |               |   |          |  
|Loans and leases receivable, net (net of allowances for loan and lease losses of $60,510 at June 30, 2007 and $46,315 at March 31,
2007)                       |  |              | 4,076,199 |   |               |   | 4,116,232 |  
|Federal Home Loan Bank (FHLB) stock, at cost                                                                                                                   |  |              | 39,468    |   |               |   | 46,158    |  
|Accrued interest receivable                                                                                                                                    |  |              | 23,706    |   |               |   | 25,704    |  
|Assets acquired through foreclosure, net                                                                                                                       |  |              | 382       |   |               |   |          |  
|Property and equipment, net                                                                                                                                    |  |              | 59,415    |   |               |   | 56,564    |  
|Prepaid expenses and other assets                                                                                                                              |  |              | 29,655    |   |               |   | 27,896    |  
|                                                                                                                                                               |  |              |           |   |               |   |           |  
|Total assets                                                                                                                                                   |  | $            | 4,469,194 |   |               | $ | 4,553,527 |  
|                                                                                                                                                               |  |              |           |   |               |   |           |  
|Liabilities and Stockholders Equity                                                                                                                           |  |              |           |   |               |   |           |  
|Liabilities:                                                                                                                                                   |  |              |           |   |               |   |           |  
|Deposits                                                                                                                                                       |  | $            | 3,252,732 |   |               | $ | 3,291,645 |  
|FHLB advances and other borrowings                                                                                                                             |  |              | 724,000   |   |               |   | 775,300   |  
|Junior subordinated debentures                                                                                                                                 |  |              | 87,630    |   |               |   | 56,702    |  
|Accrued expenses and other liabilities                                                                                                                         |  |              | 34,442    |   |               |   | 32,767    |  
|                                                                                                                                                               |  |              |           |   |               |   |           |  
|Total liabilities                                                                                                                                              |  |              | 4,098,804 |   |               |   | 4,156,414 |  
|Commitments and contingencies                                                                                                                                  |  |              |          |   |               |   |          |  
|Stockholders equity:                                                                                                                                          |  |              |           |   |               |   |           |  
|Preferred stock, $.01 par value. Authorized 2,000,000 shares; none issued                                                                                      |  |              |          |   |               |   |          |  
|Common stock, $.01 par value. Authorized 59,000,000 shares; issued and outstanding 23,420,166 and 24,156,834 at June 30, 2007 and
March 31, 2007, respectively |  |              | 233       |   |               |   | 240       |  
|Additional paid-in capital                                                                                                                                     |  |              | 177,565   |   |               |   | 180,285   |  
|Retained earnings                                                                                                                                              |  |              | 198,309   |   |               |   | 221,892   |  
|Accumulated other comprehensive losses                                                                                                                         |  |              | (5,717    | ) |               |   | (5,304    | )
|                                                                                                                                                               |  |              |           |   |               |   |           |  
|Total stockholders equity                                                                                                                                     |  |              | 370,390   |   |               |   | 397,113   |  
|                                                                                                                                                               |  |              |           |   |               |   |           |  
|Total liabilities and stockholders equity                                                                                                                     |  | $            | 4,469,194 |   |               | $ | 4,553,527 |  
|                                                                                                                                                               |  |              |           |   |               |   |           |  

See accompanying notes to the unaudited consolidated financial statements.



1



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(Dollars in thousands, except per share data)

(Unaudited)



|                                                                               |  |                                    |            |      |   |            |  
|------------------------------------------------------------------------------ |  | ---------------------------------- | ---------- | ---- | - | ---------- | -
|                                                                               |  | For the Three Months EndedJune 30, |           
|                                                                               |  | 2007                               |            | 2006 |  
|Interest income:                                                               |  |                                    |            |      |   |            |  
|Loans and leases receivable                                                    |  | $                                  | 80,825     |      | $ | 76,454     |  
|Mortgage-backed securities                                                     |  |                                    | 2,101      |      |   | 2,613      |  
|Investment securities and deposits                                             |  |                                    | 934        |      |   | 1,436      |  
|                                                                               |  |                                    |            |      |   |            |  
|Total interest income                                                          |  |                                    | 83,860     |      |   | 80,503     |  
|                                                                               |  |                                    |            |      |   |            |  
|Interest expense:                                                              |  |                                    |            |      |   |            |  
|Deposits                                                                       |  |                                    | 29,592     |      |   | 22,406     |  
|Borrowings                                                                     |  |                                    | 11,103     |      |   | 11,225     |  
|                                                                               |  |                                    |            |      |   |            |  
|Total interest expense                                                         |  |                                    | 40,695     |      |   | 33,631     |  
|                                                                               |  |                                    |            |      |   |            |  
|Net interest income                                                            |  |                                    | 43,165     |      |   | 46,872     |  
|Provision for loan and lease losses                                            |  |                                    | 21,800     |      |   | 500        |  
|                                                                               |  |                                    |            |      |   |            |  
|Net interest income after provision for loan and lease losses                  |  |                                    | 21,365     |      |   | 46,372     |  
|                                                                               |  |                                    |            |      |   |            |  
|Non-interest income:                                                           |  |                                    |            |      |   |            |  
|Deposit and related fees                                                       |  |                                    | 3,732      |      |   | 3,293      |  
|Loan and servicing fees                                                        |  |                                    | 421        |      |   | 593        |  
|Trust, investment and insurance fees                                           |  |                                    | 1,628      |      |   | 1,522      |  
|Gain on sale of loans, net                                                     |  |                                    | 102        |      |   | 10         |  
|Gain on sale of securities, net                                                |  |                                    |           |      |   | 271        |  
|Mark-to-market on interest rate swaps                                          |  |                                    | 329        |      |   | 475        |  
|Other non-interest income                                                      |  |                                    | 349        |      |   | 311        |  
|                                                                               |  |                                    |            |      |   |            |  
|Total non-interest income                                                      |  |                                    | 6,561      |      |   | 6,475      |  
|                                                                               |  |                                    |            |      |   |            |  
|Non-interest expense:                                                          |  |                                    |            |      |   |            |  
|General and administrative:                                                    |  |                                    |            |      |   |            |  
|Compensation and benefits                                                      |  |                                    | 15,262     |      |   | 15,635     |  
|Occupancy and equipment                                                        |  |                                    | 4,739      |      |   | 3,757      |  
|Marketing and professional services                                            |  |                                    | 3,075      |      |   | 3,134      |  
|Other general and administrative                                               |  |                                    | 3,860      |      |   | 3,756      |  
|                                                                               |  |                                    |            |      |   |            |  
|Total general and administrative                                               |  |                                    | 26,936     |      |   | 26,282     |  
|Foreclosed asset operations, net                                               |  |                                    |           |      |   | (115       | )
|                                                                               |  |                                    |            |      |   |            |  
|Total non-interest expense                                                     |  |                                    | 26,936     |      |   | 26,167     |  
|                                                                               |  |                                    |            |      |   |            |  
|Earnings before income taxes                                                   |  |                                    | 990        |      |   | 26,680     |  
|Income taxes                                                                   |  |                                    | 434        |      |   | 11,255     |  
|                                                                               |  |                                    |            |      |   |            |  
|Net earnings                                                                   |  | $                                  | 556        |      | $ | 15,425     |  
|                                                                               |  |                                    |            |      |   |            |  
|Basic earnings per share                                                       |  | $                                  | 0.02       |      | $ | 0.63       |  
|                                                                               |  |                                    |            |      |   |            |  
|Weighted average shares outstanding for basic earnings per share calculation   |  |                                    | 23,884,720 |      |   | 24,424,431 |  
|                                                                               |  |                                    |            |      |   |            |  
|Diluted earnings per share                                                     |  | $                                  | 0.02       |      | $ | 0.62       |  
|                                                                               |  |                                    |            |      |   |            |  
|Weighted average shares outstanding for diluted earnings per share calculation |  |                                    | 24,201,524 |      |   | 24,806,515 |  
|                                                                               |  |                                    |            |      |   |            |  

See accompanying notes to the unaudited consolidated financial statements.



2



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS

(Dollars in thousands)

(Unaudited)



|                                                                                                                                                                            |  |                                     |      |   |      |   |        |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ---- | - | ---- | - | ------ | -
|                                                                                                                                                                            |  | For the Three Months Ended
June 30, |     
|                                                                                                                                                                            |  | 2007                                |      |   | 2006 |  
|Net earnings                                                                                                                                                                |  | $                                   | 556  |   |      | $ | 15,425 |  
|                                                                                                                                                                            |  |                                     |      |   |      |   |        |  
|Other comprehensive earnings (losses), net of income tax expense (benefit)                                                                                                  |  |                                     |      |   |      |   |        |  
|Change in unrealized gains (losses) on:                                                                                                                                     |  |                                     |      |   |      |   |        |  
|Investment securities available-for-sale, at fair value, net of income tax expense (benefit) of $0 and $(62) at June 30, 2007 and 2006,
respectively                        |  |                                     |     |   |      |   | (86    | )
|Mortgage-backed securities available-for-sale, at fair value, net of income tax benefit of $308 and $552 at June 30, 2007 and 2006,
respectively                            |  |                                     | (425 | ) |      |   | (762   | )
|Reclassification of realized investment securities gains included in earnings, net of income tax expense (benefit) of $8 and $(126) at
June 30, 2007 and 2006, respectively |  |                                     | 11   |   |      |   | (174   | )
|Reclassification of realized mortgage-backed securities gains (losses) included in earnings, net of income tax expense (benefit) of $1 and $0
at June 30, 2007 and 2006.    |  |                                     | 1    |   |      |   |       |  
|Reclassification of realized credits on interest rate swaps included in earnings, net of income tax benefit of $0 and $67 at June 30,
2007 and 2006, respectively           |  |                                     |     |   |      |   | (93    | )
|                                                                                                                                                                            |  |                                     |      |   |      |   |        |  
|Other comprehensive losses                                                                                                                                                  |  |                                     | (413 | ) |      |   | (1,115 | )
|                                                                                                                                                                            |  |                                     |      |   |      |   |        |  
|Comprehensive earnings                                                                                                                                                      |  | $                                   | 143  |   |      | $ | 14,310 |  
|                                                                                                                                                                            |  |                                     |      |   |      |   |        |  

See accompanying notes to the unaudited consolidated financial statements.



3



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

(Dollars in thousands, except per share data)

(Unaudited)



|                                                                                       |  |                                           |   |  |             |     |   |                          |   |         |                  |  |   |                                 |   |               |   |   |                                             |   |    |       |  |   |        |   |  |   |         |  
|-------------------------------------------------------------------------------------- |  | ----------------------------------------- | - |  | ----------- | --- | - | ------------------------ | - | ------- | ---------------- |  | - | ------------------------------- | - | ------------- | - | - | ------------------------------------------- | - | -- | ----- |  | - | ------ | - |  | - | ------- | -
|                                                                                       |  | Number ofShares                           |   |  | CommonStock |     |   | AdditionalPaid-inCapital |   |         | RetainedEarnings |  |   | UnearnedStock-basedCompensation |   | TreasuryStock |   |   | AccumulatedOtherComprehensiveIncome(Losses) |   |    | Total | 
|                                                                                       |  | (Dollars in thousands, except share data) |  
|Balance at March 31, 2007                                                              |  | 24,156,834                                |   |  | $           | 240 |   |                          | $ | 180,285 |                  |  | $ | 221,892                         |   |               | $ |  |                                             | $ |   |       |  | $ | (5,304 | ) |  | $ | 397,113 |  
|Net earnings                                                                           |  |                                          |   |  |             |    |   |                          |   |        |                  |  |   | 556                             |   |               |   |  |                                             |   |   |       |  |   |       |   |  |   | 556     |  
|Repurchase of common stock                                                             |  | (801,375                                  | ) |  |             |    |   |                          |   | (3,807  | )                |  |   | (19,542                         | ) |               |   |  |                                             |   | (8 | )     |  |   |       |   |  |   | (23,357 | )
|Stock issued for incentive plan                                                        |  | 64,426                                    |   |  |             |    |   |                          |   |        |                  |  |   |                                |   |               |   |  |                                             |   |   |       |  |   |       |   |  |   |        |  
|Amortization under stock-based compensation plans                                      |  |                                          |   |  |             |    |   |                          |   | 980     |                  |  |   |                                |   |               |   |  |                                             |   |   |       |  |   |       |   |  |   | 980     |  
|Stock options exercised                                                                |  | 281                                       |   |  |             | 1   |   |                          |   | 4       |                  |  |   |                                |   |               |   |  |                                             |   |   |       |  |   |       |   |  |   | 5       |  
|Dividends ($0.19 per share for June 2007)                                              |  |                                          |   |  |             |    |   |                          |   |        |                  |  |   | (4,597                          | ) |               |   |  |                                             |   |   |       |  |   |       |   |  |   | (4,597  | )
|Treasury stock retirement                                                              |  |                                          |   |  |             | (8  | ) |                          |   |        |                  |  |   |                                |   |               |   |  |                                             |   | 8  |       |  |   |       |   |  |   |        |  
|Changes in unrealized losses on securities AFS, net                                    |  |                                          |   |  |             |    |   |                          |   |        |                  |  |   |                                |   |               |   |  |                                             |   |   |       |  |   | (413   | ) |  |   | (413    | )
|Tax benefit from stock-based compensation/ minimum pension and other benefit liability |  |                                          |   |  |             |    |   |                          |   | 103     |                  |  |   |                                |   |               |   |  |                                             |   |   |       |  |   |       |   |  |   | 103     |  
|                                                                                       |  |                                           |   |  |             |     |   |                          |   |         |                  |  |   |                                 |   |               |   |   |                                             |   |    |       |  |   |        |   |  |   |         |  
|Balance at June 30, 2007                                                               |  | 23,420,166                                |   |  | $           | 233 |   |                          | $ | 177,565 |                  |  | $ | 198,309                         |   |               | $ |  |                                             | $ |   |       |  | $ | (5,717 | ) |  | $ | 370,390 |  
|                                                                                       |  |                                           |   |  |             |     |   |                          |   |         |                  |  |   |                                 |   |               |   |   |                                             |   |    |       |  |   |        |   |  |   |         |  

See accompanying notes to the unaudited consolidated financial statements.



4



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)



|                                                                                      |  |                             |          |   |      |   |          |  
|------------------------------------------------------------------------------------- |  | --------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                      |  | Three Months Ended June 30, |         
|                                                                                      |  | 2007                        |          |   | 2006 |  
|Cash flows from operating activities:                                                 |  |                             |          |   |      |   |          |  
|Net earnings                                                                          |  | $                           | 556      |   |      | $ | 15,425   |  
|Adjustments to reconcile net earnings to net cash provided by operating activities:   |  |                             |          |   |      |   |          |  
|Amortization of premiums, net of discount accretion on loans, leases and securities   |  |                             | 61       |   |      |   | 330      |  
|Dividends on FHLB stock                                                               |  |                             | (552     | ) |      |   | (461     | )
|Provisions for losses on loans and leases                                             |  |                             | 21,800   |   |      |   | 500      |  
|Gains on sales of loans, securities available-for-sale and property and equipment     |  |                             | (102     | ) |      |   | (282     | )
|Depreciation and amortization of property and equipment                               |  |                             | 1,470    |   |      |   | 1,001    |  
|Loans originated for sale                                                             |  |                             | (1,036   | ) |      |   | (1,812   | )
|Proceeds from sale of loans held-for-sale                                             |  |                             |         |   |      |   | 1,632    |  
|Amortization of stock-based compensation                                              |  |                             | 980      |   |      |   | 1,757    |  
|Increase in market value on interest rate swaps                                       |  |                             | (329     | ) |      |   | (475     | )
|Amortization of deferred issuance cost on junior subordinated debt                    |  |                             | 20       |   |      |   | 20       |  
|Other, net                                                                            |  |                             | 3,485    |   |      |   | 2,541    |  
|                                                                                      |  |                             |          |   |      |   |          |  
|Net cash provided by operating activities                                             |  |                             | 26,353   |   |      |   | 20,176   |  
|                                                                                      |  |                             |          |   |      |   |          |  
|Cash flows from investing activities:                                                 |  |                             |          |   |      |   |          |  
|Net change in loans and leases                                                        |  |                             | 17,912   |   |      |   | (128,907 | )
|Principal payments on mortgage-backed securities available-for-sale                   |  |                             | 14,401   |   |      |   | 16,369   |  
|Purchases of investment securities held-to-maturity                                   |  |                             | (796     | ) |      |   |         |  
|Purchases of mortgage-backed securities available-for-sale                            |  |                             |         |   |      |   | (42,449  | )
|Redemption (purchases) of FHLB stock, net                                             |  |                             | 7,242    |   |      |   | (2,852   | )
|Proceeds from maturity of investment securities                                       |  |                             | 25,700   |   |      |   |         |  
|Proceeds from sale of investment securities available-for-sale                        |  |                             |         |   |      |   | 5,337    |  
|Proceeds from sale of property and equipment                                          |  |                             |         |   |      |   | 128      |  
|Purchases of property and equipment                                                   |  |                             | (4,321   | ) |      |   | (4,084   | )
|                                                                                      |  |                             |          |   |      |   |          |  
|Net cash provided by (used in) investing activities                                   |  |                             | 60,138   |   |      |   | (156,458 | )
|                                                                                      |  |                             |          |   |      |   |          |  
|Cash flows from financing activities:                                                 |  |                             |          |   |      |   |          |  
|Net change in deposits                                                                |  |                             | (38,913  | ) |      |   | 73,571   |  
|Proceeds from long-term FHLB advances and other borrowings                            |  |                             | 124,250  |   |      |   | 356,150  |  
|Repayment of long-term FHLB advances and other borrowings                             |  |                             | (150,550 | ) |      |   | (244,150 | )
|Net change in short-term FHLB advances and other borrowings                           |  |                             | (25,000  | ) |      |   | (50,000  | )
|Proceeds from issuance of junior subordinated debentures                              |  |                             | 30,000   |   |      |   |         |  
|Proceeds from exercise of stock options                                               |  |                             | 5        |   |      |   | 37       |  
|Cash dividends                                                                        |  |                             | (4,597   | ) |      |   | (4,164   | )
|Excess tax benefit from stock-based compensation arrangements                         |  |                             | 103      |   |      |   |         |  
|Purchases of treasury stock                                                           |  |                             | (23,357  | ) |      |   |         |  
|                                                                                      |  |                             |          |   |      |   |          |  
|Net cash provided by (used in) financing activities                                   |  |                             | (88,059  | ) |      |   | 131,444  |  
|                                                                                      |  |                             |          |   |      |   |          |  
|Net increase in cash and cash equivalents                                             |  |                             | (1,568   | ) |      |   | (4,838   | )
|Cash and cash equivalents, beginning of period                                        |  |                             | 59,587   |   |      |   | 58,831   |  
|                                                                                      |  |                             |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                              |  | $                           | 58,019   |   |      | $ | 53,993   |  
|                                                                                      |  |                             |          |   |      |   |          |  
|Supplemental information:                                                             |  |                             |          |   |      |   |          |  
|Interest paid                                                                         |  | $                           | 41,254   |   |      | $ | 33,537   |  
|Income taxes paid                                                                     |  | $                           |         |   |      | $ |         |  
|Non-cash investing and financing activities:                                          |  |                             |          |   |      |   |          |  
|Net transfers from loans and leases receivable to assets acquired through foreclosure |  | $                           | 382      |   |      | $ |         |  

See accompanying notes to the unaudited consolidated financial statements.



5



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

(1) Basis of Consolidation

The accompanying unaudited consolidated
financial statements include the accounts of PFF Bancorp, Inc. (the Bancorp) and its wholly-owned subsidiaries PFF Bank & Trust (the Bank), Glencrest Investment Advisors, Inc. (Glencrest) and Diversified
Builder Services, Inc. (DBS). Our business is conducted primarily through the Bank. The Bank includes the accounts of Pomona Financial Services, Inc. and Diversified Services, Inc. Glencrest includes the accounts of Glencrest Insurance
Services, Inc. The Bancorp owns 100% of the common stock of three unconsolidated special purpose business trusts PFF Bancorp Capital Trust I, PFF Bancorp Capital Trust II and PFF Bancorp Capital Trust III created
for the purpose of issuing capital securities. All material intercompany balances and transactions have been eliminated in consolidation. As used throughout this report, the terms we, our, us or the
Company refer to the Bancorp and its consolidated subsidiaries.

Our unaudited consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In our opinion, all adjustments (consisting principally of normal recurring accruals) necessary for a
fair presentation have been included. We have made certain reclassifications to the prior years consolidated financial statements to conform to the current presentation. The results of operations for the three months ended June 30, 2007
are not necessarily indicative of results that may be expected for the entire fiscal year ending March 31, 2008.

These interim consolidated financial
statements should be read in conjunction with our consolidated financial statements, and the notes thereto, included in our Form 10-K for the year ended March 31, 2007.

(2) New Accounting Pronouncements

In June 2006, the Financial Accounting Standards Board (FASB) issued
FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement No. 109. FIN 48 establishes a single model to address accounting for uncertain tax positions.
FIN 48 clarifies the accounting for income taxes by prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. FIN 48 also provides guidance on derecognition, measurement
classification, interest and penalties, accounting in interim periods, disclosure and transition. On April 1, 2007, the Company adopted the provisions of FIN 48 and had no cumulative effect adjustment recognized upon adoption. In addition, as a
result of adoption of FIN 48, the Company does not have any recognized tax benefits as a result of uncertainty in income taxes on its Consolidated Balance Sheets as of April 1, 2007 and June 30, 2007. It is the Companys policy to
record any penalties or interest arising from federal or state taxes as a component of income tax expense. There were no penalties or interest included in the Consolidated Statement of Earnings for the quarter ended June 30, 2007. Also, the
Company does not anticipate any changes in the amount of unrecognized tax benefits prior to year end. The Company files income tax returns with the U.S. federal and state of California jurisdictions. The Company is no longer subject to U.S. federal
and state income tax examinations by tax authorities for years ending before March 31, 2002. The Company is currently under examination by the Internal Revenue Service for the tax years ended March 31, 2002 through 2004. Accordingly, the
tax years ended March 31, 2002 through 2007 remain open to examination by the federal and state taxing authorities.

In February 2006, the FASB issued
Statement of Financial Accounting Standards (SFAS) 155, Accounting for Certain Hybrid Financial Instruments, an amendment of SFAS 133 and SFAS 140 (SFAS 155). This Statement permits fair value remeasurement for
any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation; clarifies which interest-only strips and principal-only strips are not subject to SFAS 133; establishes a requirement to evaluate
interests in securitized financial assets to identify interests that are freestanding derivatives or hybrid financial instruments that contain an embedded derivative requiring bifurcation; clarifies that concentrations of credit risks in the form of
subordinations are not embedded derivatives; and amends SFAS 140 to eliminate the prohibition on a Qualified Special Purpose Entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative
financial instrument. In January 2007, the FASB issued Statement 133  Implementation Issue No. B40, Embedded Derivatives: Application of Paragraph 13(b) to Securitized Interests in Prepayable Financial Assets, and exempted most
prepayable assets from the provisions of SFAS 155 that would have required mark-to-market of embedded derivatives through income if purchased at a discount to par, which includes all pass-through securities and most structured agency and non-agency
mortgage-backed securities. SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. The adoption of SFAS 155 did not have a material
impact on our consolidated financial statements.



6



---

##### Table of Contents

In September 2006, the FASB issued SFAS 157 Fair Value Measurements (SFAS 157), which provides a
revised definition of fair value, guidance on the methods used to measure fair value and also expands financial statement disclosure requirements for fair value information. SFAS 157 establishes a fair value hierarchy that distinguishes between
assumptions based on market data from independent sources (observable inputs) and a reporting entitys internal assumptions based upon the best information available when external market data is limited or unavailable
(unobservable inputs). The fair value hierarchy in SFAS 157 prioritizes inputs within three levels. Quoted prices in active markets have the highest priority (Level 1) followed by observable inputs other than quoted prices (Level 2) and
unobservable inputs having the lowest priority (Level 3). The Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, with earlier application allowed for entities that have not issued
financial statements in the fiscal year of adoption. We are currently assessing the impact that the adoption of SFAS 157 will have on our consolidated financial statements.

In February 2007, the FASB issued SFAS 159, The Fair Value Option for Financial Assets and Liabilities (SFAS 159), which provides companies with an option to report selected financial assets
and liabilities at fair value. The objective of SFAS 159 is to reduce both the complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities differently. SFAS 159 also
establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar assets and liabilities. This statement is effective as of the beginning of an
entitys first fiscal year beginning after November 15, 2007. Early adoption is permitted as of the beginning of the previous year provided that the company makes that choice in the first 120 days of that fiscal year and also elects to
apply the provisions of SFAS 157. We are currently assessing the impact that the adoption of SFAS 159 will have on our consolidated financial statements.



7



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

(Continued)

(3) Earnings Per Share

Earnings per share
(EPS) is calculated on both a basic and diluted basis, excluding common shares in treasury. Basic EPS is calculated by dividing net earnings available to common stockholders by the weighted average common shares outstanding during the
period. Diluted EPS includes the potential dilution resulting from the assumed exercise of stock options, including the effect of shares exercisable under our stock-based payment plans.

The following table presents a reconciliation of the numerators and denominators of the basic and diluted EPS computations for the three months ended June 30, 2007 and 2006.



|                                                                  |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     
|----------------------------------------------------------------- |  | --------------------------------------------- | --- | ------------------- | ---------- | --------------- | - | ------------------- |  | ------------------- | ------ | --------------- | ---------- |  | - | ----
|                                                                  |  | For the Three Months Ended June 30,          
|                                                                  |  | 2007                                          |     | 2006               
|                                                                  |  | Earnings(Numerator)                           |     | Shares(Denominator) |            | Per-ShareAmount |   | Earnings(Numerator) |  | Shares(Denominator) |        | Per-ShareAmount
|                                                                  |  | (Dollars in thousands, except per share data)
|Net Earnings                                                      |  | $                                             | 556 |                     |            |                 |   |                     |  | $                   | 15,425 |                 |            |  |   |     
|                                                                  |  |                                               |     |                     |            |                
|Basic EPS                                                         |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     
|Earnings available to common stockholders                         |  |                                               | 556 |                     | 23,884,720 |                 | $ | 0.02                |  |                     | 15,425 |                 | 24,424,431 |  | $ | 0.63
|                                                                  |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     
|Effect of Dilutive Securities                                     |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     
|Options and stock awards                                          |  |                                               |     |                     | 316,804    |                 |   |                     |  |                     |        |                 | 382,084    |  |   |     
|                                                                  |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     
|Diluted EPS                                                       |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     
|Earnings available to common stockholders and assumed conversions |  | $                                             | 556 |                     | 24,201,524 |                 | $ | 0.02                |  | $                   | 15,425 |                 | 24,806,515 |  | $ | 0.62
|                                                                  |  |                                               |     |                     |            |                 |   |                     |  |                     |        |                 |            |  |   |     

The exercise price of all options was less than the average market price of the common shares
during the three month periods ended June 30, 2007 and 2006. As a result, there were no options excluded from the computation of earnings per share due to anti-dilution.



8



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

(Continued)

(4) Other Borrowings

We have an unsecured
revolving line of credit in the amount of $75.0 million, which was entered into by the Bancorp with a commercial bank. See Item 1 - Business  Sources of Funds in our March 31, 2007 Annual Report on Form 10-K. The available
balance of the $75.0 million line of credit was $26.0 million at June 30, 2007. As of June 30, 2007, the Company was not in compliance with the following two covenants requiring (i) the minimum return on average assets to meet or
exceed 1 percent for the three months ended June 30, 2007 and (ii) non-performing loans to total loans must not exceed 1.50% at June 30, 2007. Additionally, we did not meet an additional provision of the loan agreement, which prohibits the
Company from distributing quarterly dividends in excess of quarterly earnings. The Company has received a waiver from compliance with these requirements from the commercial bank, for the period ended June 30, 2007. The debt relating to the
Companys credit facility is classified as a component of FHLB advances and other borrowings in our Consolidated Balance Sheets.

(5)
Junior Subordinated Debentures

On June 26, 2007, we issued $30.0 million of floating rate junior subordinated debentures (Capital
Securities) through a newly formed unconsolidated special purpose trust, PFF Bancorp Capital Trust III (Trust III). The Capital Securities mature September 1, 2037, bear interest at three month LIBOR plus 1.35 percent and pay
interest quarterly on March 1, June 1, September 1 and December 1 of each year. We have fully and unconditionally guaranteed the Capital Securities along with the obligation of the Trust III under its trust agreement.
We formed and capitalized the Trust III through the issuance of $928,000 of our floating rate junior subordinated debentures. The Trust III was formed for the exclusive purpose of issuing the Capital Securities and using the proceeds from that
issuance to acquire an additional $30.0 million of our floating rate junior subordinated debentures. The floating rate junior subordinated debentures have terms identical to those of the Capital Securities. The proceeds from the issuance of the
junior subordinated debentures represent additional resources to the Company, to be used for general corporate purposes.

(6) Derivative Hedging
Activities

The Company entered into financial derivatives in order to mitigate exposure to the issuance of its junior subordinated debentures. On
September 30, 2004, we entered into an interest rate swap with a financial institution in the notional amount of $30.0 million for a period of five years. This interest rate swap was transacted concurrent with and for the purpose of hedging the
cash outflows from $30.0 million of variable rate junior subordinated debentures against increasing interest rates. The terms of the interest rate swap require us to pay a fixed rate of 6.08 percent and receive three month LIBOR plus 2.20 percent
quarterly on dates which mirror those of the junior subordinated debentures through the termination of the interest rate swap on November 23, 2009. We recognize all derivatives on the balance sheet at fair value based on dealer quotes. At
June 30, 2007, the interest rate swap with a notional amount of $30.0 million had a fair value of $1.0 million. The periodic net settlement of this swap decreased interest expense by $117,000 and $86,000 for the three months ended June 30,
2007 and 2006, respectively.

On September 16, 2005, we entered into an interest rate swap with a financial institution in the notional amount of
$10.0 million for a period of five years. The interest rate swap was transacted concurrent with and for the purpose of hedging the cash outflows from a portion of an additional $25.0 million of variable rate junior subordinated debentures against
increasing interest rates. The terms of the interest rate swap require us to pay a fixed rate of 5.98 percent and receive three month LIBOR plus 1.52 percent quarterly on dates which mirror those of the junior subordinated debentures through the
termination of the interest rate swap on November 23, 2010. At June 30, 2007, the interest rate swap with a notional amount of $10.0 million had a fair value of $293,000. The periodic net settlement of this swap decreased interest expense
by $25,000 and $14,000 for the three months ended June 30, 2007 and 2006, respectively. Hedge accounting is not applied and the change in fair value of the derivatives is recorded in the Statement of Earnings.



9



---

##### Table of Contents

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

Average Balance
Sheets

The following table sets forth certain information relating to our average balances of assets, liabilities and equity for the three months ended
June 30, 2007 and 2006. The yields and costs are derived by dividing interest income or expense by the average balance of interest-earning assets or interest-bearing liabilities, respectively, for the periods shown. Average balances are
generally derived from average daily balances. The yields and costs include fees that are considered adjustments to yields.



|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|---------------------------------------------------------------- |  | --------------------------- | --------- | - | -------- | - | ----------------- |  | ---- | -------------- |  | - | --------- | - | ----------------- | - | ------ |  | ---- | -
|                                                                 |  | Three Months Ended June 30, |          
|                                                                 |  | 2007                        |           |   | 2006     |  
|                                                                 |  | AverageBalance              |           |   | Interest |   | AverageYield/Cost |  |      | AverageBalance |  |   | Interest  |   | AverageYield/Cost |  
|                                                                 |  | (Dollars in thousands)      |          
|Assets:                                                          |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Interest-earning assets:                                         |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Interest-earning deposits and short-term investments             |  | $                           | 13,322    |   |          | $ | 158               |  | 4.76 | %              |  | $ | 5,771     |   |                   | $ | 105    |  | 7.30 | %
|Investment securities, net                                       |  |                             | 22,059    |   |          |   | 254               |  | 4.62 |                |  |   | 62,285    |   |                   |   | 810    |  | 5.22 |  
|Mortgage-backed securities, net                                  |  |                             | 178,267   |   |          |   | 2,101             |  | 4.71 |                |  |   | 241,964   |   |                   |   | 2,613  |  | 4.32 |  
|Loans and leases receivable, net                                 |  |                             | 4,082,960 |   |          |   | 80,825            |  | 7.93 |                |  |   | 3,906,331 |   |                   |   | 76,454 |  | 7.84 |  
|FHLB stock                                                       |  |                             | 41,600    |   |          |   | 522               |  | 5.03 |                |  |   | 41,516    |   |                   |   | 521    |  | 5.03 |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Total interest-earning assets                                    |  |                             | 4,338,208 |   |          |   | 83,860            |  | 7.74 |                |  |   | 4,257,867 |   |                   |   | 80,503 |  | 7.57 |  
|Non-interest-earning assets                                      |  |                             | 139,924   |   |          |   |                   |  |      |                |  |   | 156,363   |   |                   |   |        |  |      |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Total assets                                                     |  | $                           | 4,478,132 |   |          |   |                   |  |      |                |  | $ | 4,414,230 |   |                   |   |        |  |      |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Liabilities and Stockholders Equity:                            |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Deposits:                                                        |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Non-interest bearing demand accounts                             |  | $                           | 283,921   |   |          |   |                  |  | 0.00 |                |  | $ | 275,467   |   |                   |   |       |  | 0.00 |  
|Interest-bearing demand accounts                                 |  |                             | 303,209   |   |          |   | 314               |  | 0.42 |                |  |   | 396,122   |   |                   |   | 502    |  | 0.51 |  
|Savings accounts                                                 |  |                             | 139,094   |   |          |   | 168               |  | 0.48 |                |  |   | 159,607   |   |                   |   | 167    |  | 0.42 |  
|Money market accounts                                            |  |                             | 977,727   |   |          |   | 9,960             |  | 4.09 |                |  |   | 798,468   |   |                   |   | 6,324  |  | 3.18 |  
|Certificate accounts                                             |  |                             | 1,548,177 |   |          |   | 19,150            |  | 4.96 |                |  |   | 1,429,711 |   |                   |   | 15,413 |  | 4.32 |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Total Deposits                                                   |  |                             | 3,252,128 |   |          |   | 29,592            |  | 3.65 |                |  |   | 3,059,375 |   |                   |   | 22,406 |  | 2.94 |  
|FHLB advances and other borrowings                               |  |                             | 751,339   |   |          |   | 10,189            |  | 5.44 |                |  |   | 874,732   |   |                   |   | 10,354 |  | 4.75 |  
|Junior subordinated debentures                                   |  |                             | 58,401    |   |          |   | 914               |  | 6.26 |                |  |   | 56,702    |   |                   |   | 871    |  | 6.14 |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Total interest-bearing liabilities                               |  |                             | 4,061,868 |   |          |   | 40,695            |  | 4.02 |                |  |   | 3,990,809 |   |                   |   | 33,631 |  | 3.38 |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Non-interest-bearing liabilities                                 |  |                             | 31,311    |   |          |   |                   |  |      |                |  |   | 53,772    |   |                   |   |        |  |      |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Total liabilities                                                |  |                             | 4,093,179 |   |          |   |                   |  |      |                |  |   | 4,044,581 |   |                   |   |        |  |      |  
|Stockholders equity                                             |  |                             | 384,953   |   |          |   |                   |  |      |                |  |   | 369,649   |   |                   |   |        |  |      |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Total liabilities and stockholders equity                       |  | $                           | 4,478,132 |   |          |   |                   |  |      |                |  | $ | 4,414,230 |   |                   |   |        |  |      |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Net interest income                                              |  |                             |           |   |          | $ | 43,165            |  |      |                |  |   |           |   |                   | $ | 46,872 |  |      |  
|                                                                 |  |                             |           |   |          |   |                   |  |      |                |  |   |           |   |                   |   |        |  |      |  
|Net interest spread                                              |  |                             |           |   |          |   |                   |  | 3.72 |                |  |   |           |   |                   |   |        |  | 4.19 |  
|Net interest margin                                              |  |                             |           |   |          |   |                   |  | 3.98 |                |  |   |           |   |                   |   |        |  | 4.40 |  
|Ratio of interest-earning assets to interest-bearing liabilities |  |                             | 106.80    | % |          |   |                   |  |      |                |  |   | 106.69    | % |                   |   |        |  |      |  



10



---

##### Table of Contents

Rate/Volume Analysis

The following table presents the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods
indicated. Information is provided in each category with respect to: (i) changes attributable to changes in volume (changes in volume multiplied by prior rate); (ii) changes attributable to changes in rate (changes in rate multiplied by
prior volume); (iii) changes attributable to changes in rate/volume (change in rate multiplied by change in volume); and (iv) the net change.



|                                                     |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|---------------------------------------------------- |  | ----------------------------------------------------------------------------- | ------ | - | ---- | ------ | - | ----------- | ---- | - | --- | ------ | -
|                                                     |  | Three Months Ended June 30, 2007
Compared to Three Months Ended
June 30, 2006 |       
|                                                     |  | Increase (Decrease) Due to                                                    |       
|                                                     |  | Volume                                                                        |        |   | Rate |        |   | Rate/Volume |      |   | Net |       
|Interest-earning assets:                             |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|Interest-earning deposits and short-term investments |  | $                                                                             | 137    |   |      | (36    | ) |             | (48  | ) |     | 53     |  
|Investment securities, net                           |  |                                                                               | (523   | ) |      | (93    | ) |             | 60   |   |     | (556   | )
|Mortgage-backed securities, net                      |  |                                                                               | (686   | ) |      | 236    |   |             | (62  | ) |     | (512   | )
|Loans receivable, net                                |  |                                                                               | 3,452  |   |      | 879    |   |             | 40   |   |     | 4,371  |  
|FHLB stock                                           |  |                                                                               | 1      |   |      |       |   |             |     |   |     | 1      |  
|                                                     |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|Total interest-earning assets                        |  |                                                                               | 2,381  |   |      | 986    |   |             | (10  | ) |     | 3,357  |  
|                                                     |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|Interest-bearing liabilities:                        |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|Demand deposit accounts                              |  |                                                                               | (119   | ) |      | (89    | ) |             | 20   |   |     | (188   | )
|Savings accounts                                     |  |                                                                               | (20    | ) |      | 24     |   |             | (3   | ) |     | 1      |  
|Money market accounts                                |  |                                                                               | 1,420  |   |      | 1,810  |   |             | 406  |   |     | 3,636  |  
|Certificate accounts                                 |  |                                                                               | 1,277  |   |      | 2,271  |   |             | 189  |   |     | 3,737  |  
|FHLB advances and other borrowings                   |  |                                                                               | (1,461 | ) |      | 1,509  |   |             | (213 | ) |     | (165   | )
|Junior subordinated debentures                       |  |                                                                               | 26     |   |      | 17     |   |             |     |   |     | 43     |  
|                                                     |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|Total interest-bearing liabilities                   |  |                                                                               | 1,123  |   |      | 5,542  |   |             | 399  |   |     | 7,064  |  
|                                                     |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  
|Change in net interest income                        |  | $                                                                             | 1,258  |   |      | (4,556 | ) |             | (409 | ) |     | (3,707 | )
|                                                     |  |                                                                               |        |   |      |        |   |             |      |   |     |        |  

Forward-Looking Statements

Safe Harbor statement under the Private Securities Litigation Reform Act of 1995: This Form 10-Q contains forward-looking statements that are subject to risks and uncertainties, including, but not limited
to, changes in economic conditions in our market areas, changes in policies by regulatory agencies, the impact of competitive loan and deposit products, the quality or composition of our loan or investment portfolios, fluctuations in interest rates
and changes in the relative differences between short and long-term interest rates, levels of nonperforming assets and operating results, the impact of domestic or world events on our loan and deposit inflows and outflows and other risks detailed
from time to time in our filings with the Securities and Exchange Commission. We caution readers not to place undue reliance on forward-looking statements. We do not undertake and specifically disclaim any obligation to revise or update any
forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for fiscal year 2008 and beyond to differ materially from
those expressed in any forward-looking statements by, or on behalf of, us.



11



---

##### Table of Contents

Critical Accounting Policies

Our management has established various accounting policies, which govern the application of accounting principles generally accepted in the United States of America in the preparation of our consolidated financial statements. The
significant accounting policies are described in our Annual Report on Form 10-K for the year ended March 31, 2007 and there has not been any material change in those policies since that date, other than changes discussed in this report. Certain
accounting policies require significant estimates and assumptions, which have a material impact on the carrying value of certain assets and liabilities, and these are considered to be critical accounting policies. The estimates and assumptions used
are based on historical experience and other factors, which we believe are reasonable under the circumstances. Actual results could differ significantly from these estimates and assumptions which could have a material impact on the carrying values
of assets and liabilities at the balance sheet dates and on the results of operations for the reporting periods. The following represents critical accounting policies that require the most significant estimates and assumptions that are particularly
susceptible to significant change in the preparation of the consolidated financial statements:



| |  |  | Allowance for losses on loans and leases. For further information, see Comparison of Financial Condition at June 30, 2007 and March 31, 2007
in this Form 10-Q and Item 1 - Business - Lending Activities - Allowance for Loan and Lease Losses, Item 1- Business - Assets Acquired Through Foreclosure and Notes 5 and 6 to the Consolidated Financial Statements
in our March 31, 2007 Annual Report on Form 10-K.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other-Than-Temporary Impairment. For further information, see Item 1 - Business - Investment Activities and Notes 2 and 3 to the Consolidated
Financial Statements in our March 31, 2007 Annual Report on Form 10-K.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

Comparison of Operating Results for the Three Months Ended June 30, 2007 and 2006

Overview

The following discussion compares the results of
operations for the three months ended June 30, 2007 with the corresponding period of 2006. This discussion should be read in conjunction with the consolidated financial statements and footnotes included therein.

We recorded net earnings of $556,000 or $0.02 per diluted share for the three months ended June 30, 2007 compared to net earnings of $15.4 million or $0.62 per
diluted share for the comparable period of 2006.



| |  |  | Net interest income decreased $3.7 million or 8 percent to $43.2 million for the current quarter compared to the same quarter of 2006. Net interest margin
contracted 42 basis points and average interest-earning assets increased $80.3 million between the quarters ended June 30, 2006 and 2007.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Construction, commercial business, commercial real estate and consumer loans (the Four-Cs) increased $227.3 million or 10 percent to $2.52 billion or 62
percent of loans and leases receivable, net, compared to $2.29 billion or 58 percent of loans and leases receivable, net, one year ago. At June 30, 2007, our construction loan portfolio, net of undisbursed loans in process, included $1.10
billion of residential construction and land loans and $151.8 million of commercial construction loans as compared to $1.09 billion of residential construction and land loans and $139.7 million of commercial construction loans at March 31,
2007.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our loan origination focus continues to be on the Four-Cs. Four-Cs originations totaled $394.2 million or 86
percent of total originations in the current quarter, compared to $595.1 million or 86 percent of total originations for the comparable period of the prior year. The Four-Cs originations include $13.8 million and $49.4 million originated by DBS
during the quarters ended June 30, 2007 and 2006, respectively. At June 30, 2007, DBS had outstanding loans receivable, net, of $108.8 million compared to $97.2 million one year ago. The majority of DBSs loans are classified as
construction and land.



| |  |  | Average total deposits increased $192.8 million during the current quarter or 6 percent as compared to the quarter ended June 30, 2006. The average balance of
certificates of deposits (CDs) increased $118.5 million while the average balance of lower cost passbook, money market and demand deposits (core deposits) increased $74.3 million between the quarters ended June 30, 2006
and 2007. At June 30, 2007, core deposits totaled $1.71 billion or 53 percent of total deposits, compared to $1.65 billion or 53 percent of total deposits one year ago. Non-interest-bearing demand deposits averaged $283.9 million or 9 percent
of average total deposits for the current quarter compared to $275.5 million or 9 percent of average total deposits for the comparable quarter of 2006.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Deposits, particularly core deposits, provide a more preferable source of funding than Federal Home Loan Bank (FHLB) advances and other borrowings. However, as and to the extent competitive or market
factors do not allow us to meet our funding needs with deposits, FHLB advances and other borrowings provide a readily available source of liquidity. At June 30, 2007, FHLB advances and other borrowings decreased $51.3 million to $724.0 million
or 18 percent of total liabilities from $775.3 million or 19 percent of total liabilities at March 31, 2007. The decrease in FHLB advances and other borrowings during the quarter was attributable to the slower growth in our loan portfolio.

Non-accrual loans were $101.2 million or 2.18 percent of gross loans and leases at June 30, 2007 compared to $11.4 million or 0.24 percent of gross
loans and leases at March 31, 2007 and $1.1 million or 0.02 percent of gross loans and leases at June 30, 2006. During the current quarter, the $8.9 million construction loan located in Scottsdale, Arizona that was on non-accrual at
March 31, 2007, was paid off, including all delinquent interest due. At June 30, 2007, our non-accrual loans are comprised principally of $65.1 million of single family construction loans, $21.7 million of residential lot development, of
which there is one $10.9 million first trust deed on a residential lot development in Desert Hot Springs, California, a $5.5 million partially secured commercial line of credit at DBS, nine first trust deeds on single-family homes totaling $3.6
million and eleven second trust deeds totaling $975,000 on single family homes.



13



---

##### Table of Contents

During the quarter ended June 30, 2007, we foreclosed on one single family loan totaling $382,000, recording a
$36,000 charge-off.

We repurchased 801,375 shares of our common stock at a weighted average price of $29.15 per share during the quarter. At June 30,
2007, 676,435 shares remain under a 1.0 million share repurchase authorization adopted by our Board of Directors on May 23, 2007. On July 25, 2007, our Board of Directors authorized the repurchase of up to 1,000,000 shares, in
addition to the 676,435 shares available from the previously announced share repurchase program on May 23, 2007.

At June 30, 2007, our
consolidated capital to assets ratio was 8.29%. The Banks core and total risk-based capital ratios were 8.92% and 11.46%, respectively, compared to 5.00% and 10.00%, respectively, needed to be considered Well Capitalized. Our
internal target floor for the Banks total risk-based capital ratio is 11.25%, respectively. For further information relating to our risk-based capital ratios, see Liquidity and Capital Resources in this Form 10-Q.

Net Interest Income

Net interest income is the difference
between interest and dividends earned on loans and leases, mortgage-backed securities and other investment securities and other interest-earning investments (collectively, interest-earnings assets) and the interest paid on deposits and
borrowings (interest-bearing liabilities). The spread between the yield on interest-earning assets and the cost of interest-bearing liabilities and the relative dollar amounts of these assets and liabilities are the principle items
affecting net interest income.

Our net interest income totaled $43.2 million for the quarter, down 8 percent or $3.7 million from $46.9 million for the
quarter ended June 30, 2006. This decrease was attributable primarily to a 47 basis point decrease in net interest spread and a $71.1 million increase in average interest-bearing liabilities, partially offset by an $80.3 million increase in
average interest-earnings assets. The decrease in our net interest spread was primarily attributable to a one time reversal of accrued interest totaling $1.3 million relating to the increase in non-accrual loans during the current quarter.
Additionally, highly competitive pricing of deposits in our markets has exacerbated the effect of the inversion of the yield curve over the past year. These factors, in combination with a larger portion of our funding being in certificate accounts
and borrowings, were the primary contributors to a 64 basis point increase in our average cost of interest-bearing liabilities for the current quarter as compared to the same period last year, exceeding a 17 basis point increase in our yield on
average interest-earning assets. Excluding the $1.3 million reversal of accrued interest on non-accrual loans, net spread and margin for the quarter ending June 30, 2007 would have been 3.85 percent and 4.10 percent, respectively.

The average balances of the Four-Cs and total loans and leases receivable, net, increased $257.9 million or 12 percent and $176.6 million or 5 percent, respectively,
between the quarters ended June 30, 2006 and 2007. Reflecting the higher interest rate environment and the sensitivity of our loan and lease portfolio to changes in rates, the average yield on loans and leases receivable, net, increased 9 basis
points to 7.93% for the quarter ended June 30, 2007 as compared to the quarter ended June 30, 2006. Loan and lease principal repayments totaled $510.8 million for the quarter ended June 30, 2007 compared to $592.0 million for the same
period of 2006. Expressed as an annualized percentage of average loans and leases receivable, net, this represented 50 percent of the portfolio compared to 61 percent for the quarter ended June 30, 2006. Premium amortization, net of discount
accretion on the loan and lease portfolio for the quarters ended June 30, 2007 and 2006 was $90,000 and $242,000, respectively. Amortization of loan origination fees, net decreased to $2.7 million for the quarter ended June 30, 2007
compared to $4.3 million for the comparable period of 2006 while extension and late fees increased to $1.9 million from $1.8 million between the same periods. For the quarter ended June 30, 2007, this fee amortization increased yield on average
loans receivable, net, and yield on average interest-earning assets by 45 basis points and 42 basis points, respectively, compared to 64 basis points and 58 basis points for the comparable period of 2006.

Our average cost of interest-bearing liabilities increased 64 basis points between the quarters ended June 30, 2006 and 2007 to 4.02% as a result of increases in
the general level of interest rates and a shift in our deposit mix towards certificate accounts from core deposits. Our average cost of deposits rose 71 basis points between the quarters ended June 30, 2006 and 2007 to 3.65% for the quarter
ended June 30, 2007 as compared to the quarter ended June 30, 2006, while our average cost of FHLB advances, other borrowings and junior subordinated debentures rose 67 basis points to 5.50 percent over that same time period. The average
balance of our deposit portfolio increased $192.8 million or 6 percent between the quarters ended June 30, 2006 and 2007 to $3.25 billion. The average balance of certificate accounts increased $118.5 million and the average balance of core
deposits increased $74.3 million.



14



---

##### Table of Contents

Provision for Loan and Lease Losses

We recorded a $21.8 million provision for loan and lease losses for the quarter ended June 30, 2007 compared to a $500,000 provision for the quarter ended June 30, 2006. As discussed in our news releases
dated July 11 and July 23, 2007, the provision is primarily a result of credit weaknesses we are experiencing in the residential construction and land segment of our loan portfolio, as we continue to observe slow levels of sales and
downward pressure on prices on a number of residential construction projects we have financed, particularly in the Central Valley and Coachella Valley regions of California. See our Forms 8-K filed on July 13, 2007 and July 24, 2007 for
additional information. The provision reflects increases in and downgrades to classified loans, as we employ an aggressive approach to downgrading credits that are experiencing slower than projected sales and/or increases in loan to value ratios
arising from declines in residential home and land prices. At June 30, 2007, the Allowance for Loan and Lease Losses (ALLL) was $60.5 million or 1.30% of gross loans and leases compared to $46.3 million or 0.98% of gross loans and
leases at March 31, 2007. We will continue to monitor and modify the ALLL based upon economic conditions, loss experience, changes in portfolio composition, and other factors. Based on current market conditions, we expect to report elevated
levels of non-accrual loans and classified assets for the next several quarters. We are continuing to employ a cautious approach to credit evaluation in light of the slower levels of absorption in some segments of the residential housing market.

Non-Interest Income

Total non-interest income
increased $86,000 to $6.6 million between the quarters ended June 30, 2007 and 2006.

Deposit and Related Fees

Deposit and related fees increased 13 percent or $439,000 to $3.7 million for the current quarter. Monthly service charges and overdraft fees increased $482,000 to $3.3
million for the current quarter. At June 30, 2007, we had 71,327 transaction accounts an increase of 1,263 accounts or 2 percent compared to 70,064 accounts at June 30, 2006.

Loan and Servicing Fees

Loan and servicing fees decreased $172,000 or 29 percent to $421,000 for the current
quarter, principally due to a decrease of $59,000 in disbursement and inspection fees associated with our construction loan portfolio as the volume of residential construction activity has slowed.

Trust, Investment and Insurance Fees

Trust, investment and
insurance fees increased $106,000 or 7 percent to $1.6 million for the quarter ended June 30, 2007. The increase in fees is a result of an increase in market value of trust and investment assets under management or advisory by Glencrest and the
Banks trust department to $754.5 million at June 30, 2007, compared to $669.7 million at June 30, 2006. These assets under management or advisory include $619.2 million managed or advised by Glencrest at June 30, 2007 compared
to $533.4 million at June 30, 2006. The average annual fee per dollar of assets managed or advised was approximately 53 basis points for both quarters ended June 30, 2007 and 2006.

Gain on Sale of Loans

Our community banking business
strategy does not include aggressively pursuing the origination of loans for sale. This activity generated net gains on sales of $102,000 and $10,000 for the quarters ended June 30, 2007 and 2006, respectively.



15



---

##### Table of Contents

Gain on Sale of Securities

We generally follow a buy and hold strategy with respect to our securities portfolio. While the overwhelming majority of our securities portfolio is classified as available for sale, our
securities sales activity has been and is expected to continue to be infrequent. Securities with a cost basis aggregating $5.1 million were sold during the quarter ended June 30, 2006, generating a gain on sale of $271,000. There were no
securities sales during the current quarter.

Non-Interest Expense

Non-interest expense and general and administrative (G&A) expense increased $769,000 or 3 percent to $26.9 million for the quarter ended June 30, 2007 as compared to the same period last year.
Compensation and benefits expense decreased $374,000 or 2 percent between the quarters ended June 30, 2006 and 2007 to $15.3 million, primarily due to a decrease in incentive plan accruals, partially offset by personnel expense related to our
four new savings branches opened during the current quarter. The increase in G&A expense primarily reflects the direct and indirect costs associated with the addition of four new banking branches during the past year.

The ratio of G&A expense to average assets was 2.41% for the quarter ended June 30, 2007 compared to 2.38% for the comparable period of 2006. Our efficiency
ratio was 54.17% for the current quarter compared to 49.27% for the comparable period of 2006. Excluding the $1.3 million reversal of accrued interest on non-accrual loans during the current quarter, our efficiency ratio would have been 52.79% for
the current quarter.

Income Taxes

Income taxes
and the effective tax rates were $434,000 and 43.8 percent, respectively, for the current quarter compared to $11.3 million and 42.2 percent for the quarter ended June 30, 2006. The tax provisions for the three months ended June 30, 2007
and 2006 were computed using the estimated effective tax rate for the full year.

Comparison of Financial Condition at June 30, 2007 and
March 31, 2007

Total assets were $4.47 billion at June 30, 2007 compared to $4.55 billion at March 31, 2007. Loans and leases
receivable, net, totaled $4.08 billion at June 30, 2007, a $40.0 million decrease from $4.12 billion at March 31, 2007. The balance of our Four-Cs increased $8.8 million from $2.51 billion at March 31, 2007 to $2.52 billion at
June 30, 2007. These loan balances are shown net of undisbursed construction loan funds of $504.2 million and $547.5 million at June 30 and March 31, 2007, respectively.



16



---

##### Table of Contents

The following tables set forth the composition of our consolidated loan and lease portfolio, Special Mention and
Substandard assets and non-accrual loans as of June 30 and March 31, 2007.



|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|--------------------------------------------- |  | ---------------------- | --------- | - | --------------------- | --------- | - | ------------------------- | ------ | ------------------------ | ------ | -------------------------- | ------- | ---------------------------- | ------- | --------------- | ------- | ---------------------------- | -----
|At June 30,
2007                             
|                                              |  |                        |           |   |                       |           |   | Special Mention           |        | Substandard              |        |                            |         |                             
|Loan Category                                 |  | Committed Balance(1)   |           |   | Disbursed Balance (2) |           |   | Committed Balance (1) (3) |        | Disbursed Balance (2)(3) |        | CommittedBalance(1) (3)(5) |         | DisbursedBalance (2) (3) (5) |         | Non-Accrual (2) |         | Specific ValuationAllowances
|                                              |  | (Dollars in thousands)
|Real estate loans:                            |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Residential                                   |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|One-to-four family (4)                        |  | $                      | 1,397,683 |   |                       | 1,397,683 |   |                           | 3,743  |                          | 3,743  |                            | 40,302  |                              | 40,302  |                 | 3,631   |                              | 37   
|Multi-family                                  |  |                        | 224,156   |   |                       | 224,156   |   |                           | 2,042  |                          | 2,042  |                            |        |                              |        |                 |        |                              |     
|Commercial real estate                        |  |                        | 682,010   |   |                       | 682,010   |   |                           |       |                          |       |                            | 3,681   |                              | 3,681   |                 |        |                              |     
|Construction and land:                        |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Unentitled land                               |  |                        | 94,826    |   |                       | 86,799    |   |                           | 4,220  |                          | 4,220  |                            |        |                              |        |                 |        |                              |     
|Entitled land/ developed lots                 |  |                        | 338,749   |   |                       | 282,822   |   |                           | 16,349 |                          | 13,236 |                            | 42,358  |                              | 38,580  |                 | 21,708  |                              |     
|Residential construction:                     |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Single Family                                 |  |                        | 874,239   |   |                       | 590,492   |   |                           | 24,740 |                          | 21,893 |                            | 83,235  |                              | 60,911  |                 | 65,104  |                              | 3,600
|Multi-family                                  |  |                        | 66,246    |   |                       | 50,576    |   |                           |       |                          |       |                            |        |                              |        |                 |        |                              |     
|Condominium conversion                        |  |                        | 100,818   |   |                       | 92,163    |   |                           |       |                          |       |                            | 39,000  |                              | 39,000  |                 |        |                              |     
|Commercial construction                       |  |                        | 284,036   |   |                       | 151,821   |   |                           |       |                          |       |                            |        |                              |        |                 |        |                              |     
|Commercial loans and leases                   |  |                        | 267,297   |   |                       | 267,297   |   |                           | 760    |                          | 760    |                            | 18,738  |                              | 18,738  |                 | 9,756   |                              | 3,694
|Consumer                                      |  |                        | 312,312   |   |                       | 312,312   |   |                           | 91     |                          | 91     |                            | 1,333   |                              | 1,333   |                 | 996     |                              | 34   
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|                                              |  |                        | 4,642,372 |   |                       | 4,138,131 |   |                           | 51,945 |                          | 45,985 |                            | 228,647 |                              | 202,545 |                 | 101,195 |                              | 7,365
|Undisbursed construction loan funds           |  |                        | (504,241  | ) |                       | N/A       |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Deferred loan and lease origination fees, net |  |                        | (386      | ) |                       | (386      | ) |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Allowance for loan and lease losses (6)       |  |                        | (60,510   | ) |                       | (60,510   | ) |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Total loans and leases, net                   |  |                        | 4,077,235 |   |                       | 4,077,235 |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Less loans held-for-sale                      |  |                        | (1,036    | ) |                       | (1,036    | ) |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|Loans and leases receivable, net              |  | $                      | 4,076,199 |   |                       | 4,076,199 |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                            |         |                              |         |                 |         |                              |      



17



---

##### Table of Contents

|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|--------------------------------------------- |  | ---------------------- | --------- | - | --------------------- | --------- | - | ------------------------- | ------ | ------------------------ | ------ | ------------------------ | ------ | ------------------------ | ------ | --------------- | ------ | ---------------------------- | ---
|At March 31, 2007                            
|                                              |  |                        |           |   |                       |           |   | Special Mention           |        | Substandard              |        |                          |        |                         
|Loan Category                                 |  | Committed Balance (1)  |           |   | Disbursed Balance (2) |           |   | Committed Balance (1) (3) |        | Disbursed Balance (2)(3) |        | CommittedBalance (1) (3) |        | DisbursedBalance (2) (3) |        | Non-Accrual (2) |        | Specific ValuationAllowances
|                                              |  | (Dollars in thousands)
|Real estate loans:                            |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Residential                                   |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|One-to-four family (4)                        |  | $                      | 1,421,310 |   |                       | 1,421,310 |   |                           |       |                          |       |                          | 1,313  |                          | 1,313  |                 | 1,349  |                              | 36 
|Multi-family                                  |  |                        | 235,424   |   |                       | 235,424   |   |                           |       |                          |       |                          |       |                          |       |                 |       |                              |   
|Commercial real estate                        |  |                        | 679,526   |   |                       | 679,526   |   |                           |       |                          |       |                          |       |                          |       |                 |       |                              |   
|Construction and Land:                        |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Unentitled land                               |  |                        | 95,990    |   |                       | 89,518    |   |                           |       |                          |       |                          |       |                          |       |                 |       |                              |   
|Entitled land/ developed lots                 |  |                        | 325,323   |   |                       | 266,787   |   |                           | 18,137 |                          | 18,137 |                          |       |                          |       |                 |       |                              |   
|Residential construction:                     |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Single Family                                 |  |                        | 916,210   |   |                       | 583,460   |   |                           | 24,907 |                          | 24,158 |                          | 31,700 |                          | 26,670 |                 |       |                              |   
|Multi-family                                  |  |                        | 64,898    |   |                       | 49,269    |   |                           |       |                          |       |                          |       |                          |       |                 |       |                              |   
|Condominium conversion                        |  |                        | 109,132   |   |                       | 99,329    |   |                           |       |                          |       |                          | 8,426  |                          | 8,426  |                 | 8,876  |                              | 450
|Commercial construction                       |  |                        | 264,036   |   |                       | 139,710   |   |                           |       |                          |       |                          |       |                          |       |                 |       |                              |   
|Commercial loans and leases                   |  |                        | 286,678   |   |                       | 286,678   |   |                           | 564    |                          | 564    |                          | 9,472  |                          | 9,472  |                 | 430    |                              | 68 
|Consumer                                      |  |                        | 313,203   |   |                       | 313,203   |   |                           | 237    |                          | 237    |                          | 635    |                          | 635    |                 | 766    |                              | 131
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|                                              |  |                        | 4,711,730 |   |                       | 4,164,214 |   |                           | 43,845 |                          | 43,096 |                          | 51,546 |                          | 46,516 |                 | 11,421 |                              | 685
|Undisbursed construction loan funds           |  |                        | (547,516  | ) |                       | N/A       |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Deferred loan and lease origination fees, net |  |                        | (1,667    | ) |                       | (1,667    | ) |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Allowance for loan and lease losses (6)       |  |                        | (46,315   | ) |                       | (46,315   | ) |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Total loans and leases, net                   |  |                        | 4,116,232 |   |                       | 4,116,232 |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Less loans held-for-sale                      |  |                        |          |   |                       |          |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|Loans and leases receivable, net              |  | $                      | 4,116,232 |   |                       | 4,116,232 |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    
|                                              |  |                        |           |   |                       |           |   |                           |        |                          |        |                          |        |                          |        |                 |        |                              |    

---

|(1) | Includes undisbursed construction loan funds.
|--- | ---------------------------------------------

|(2) | Excludes undisbursed construction loan funds.
|--- | ---------------------------------------------

|(3) | Balances have been reduced by amounts of specific valuation allowances.
|--- | -----------------------------------------------------------------------

|(4) | Includes loans held-for-sale.
|--- | -----------------------------

|(5) | Includes $382,000 of assets acquired through foreclosure at June 30, 2007, in substandard committed and disbursed balances, one-four family loans.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Allowance for loan and lease losses includes specific valuation allowances shown above.
|--- | ---------------------------------------------------------------------------------------

On a monthly basis, our Internal Asset Review Department (IARD) conducts independent evaluations of the credit risk and quality of our assets. During these evaluations, the IARD classifies assets according
to the following grades: Pass 1; Pass 2; Pass 3; Pass 4; Special Mention; Substandard; Doubtful; and Loss. Substandard, Doubtful, and Loss assets are considered classified assets for regulatory purposes. For further information, see
Item 1 - Business - Lending Activities  Delinquencies and Classified Assets in our March 31, 2007 Annual Report on Form 10-K. During the month of June 2007, IARDs review of our loan portfolio resulted in the increase in
Special Mention and Substandard assets, primarily as a result of credit weaknesses we are experiencing in the residential construction and land segment of our loan portfolio. For further information, see Comparison of Financial Condition at
June 30, 2007 and March 31, 2007.



18



---

##### Table of Contents

At June 30, 2007, the ALLL was $60.5 million or 1.30% of gross loans and leases compared to $46.3 million or 0.98%
of gross loans and leases at March 31, 2007. In determining the adequacy of our ALLL, we assign a general valuation allowance (GVA) to special mention and substandard construction and land loans approximating 5 percent and 12
percent, respectively, of the committed balances. Construction and land loans graded pass 1-4 are assigned a 0.04 percent to 1.61 percent GVA. At June 30, 2007, approximately $37 million of our total GVA is assigned to our construction and land
loan portfolio. As a percentage of committed and disbursed balances on construction and land loans, this represents 2.1 percent and 2.9 percent, respectively. The ALLL is maintained at an amount management considers adequate to cover probable losses
on loans and leases receivable. The determination of the adequacy of the ALLL is influenced to a significant degree by the evaluation of the loan and lease portfolio by our internal asset review (IAR) function. The IAR system is designed
to promptly identify problem loans and leases and probable losses. As the percentage of our loan and lease portfolio comprised by the Four-Cs has increased, the IAR function has become increasingly important not only for the timely and accurate
identification of probable losses, but also to minimize our exposure to such losses through early intervention. Among the factors taken into account by the IAR function in identifying probable losses and determining the adequacy of the ALLL are the
nature, level and severity of classified assets, historical loss experience adjusted for current economic conditions, and composition of the loan and lease portfolio by type. In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Banks ALLL. Such agencies may require the Bank to make additional provisions for loan and lease losses based upon information available at the time of the review. We will continue to monitor and
modify our ALLL as economic conditions, loss experience, changes in asset quality, portfolio composition and other factors dictate.

The following table
sets forth activity in our ALLL.



|                                    |  |                            |        |   |      |   |        |  
|----------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                    |  | Three Months EndedJune 30, |       
|                                    |  | 2007                       |        |   | 2006 |  
|Beginning balance                   |  | $                          | 46,315 |   |      | $ | 37,126 |  
|Provision for loan and lease losses |  |                            | 21,800 |   |      |   | 500    |  
|Charge-offs                         |  |                            | (7,643 | ) |      |   | (99    | )
|Recoveries                          |  |                            | 38     |   |      |   | 131    |  
|                                    |  |                            |        |   |      |   |        |  
|Ending balance                      |  | $                          | 60,510 |   |      | $ | 37,658 |  
|                                    |  |                            |        |   |      |   |        |  

The charge-offs of $7.6 million for the three months ended June 30, 2007, were primarily attributable to
three loans aggregating $7.4 million made by DBS to a developer in the Central Valley. Those three loans were secured by second trust deeds on developed residential lots. In addition to these charge-offs, DBS has two other loans outstanding to this
developer aggregating $8.3 million, $2.8 million of which is secured by real estate and $5.5 million of which is partially secured by other collateral and has a $3.6 million SVA assigned against it. The $5.5 million loan is included in the
commercial loans and leases category. The net commitment amounts of both loans are classified as substandard. In addition to DBSs extensions of credit to this developer, the Bank has six loans outstanding aggregating $23.4 million to the same
developer on three other projects, all of which are located in the Central Valley. All of the Banks loans to this developer are secured by first trust deeds on residential real estate, and all of the Banks extensions of credit are
classified as substandard.



19



---

##### Table of Contents

Total liabilities were $4.10 billion at June 30, 2007, a decrease of $57.6 million from $4.16 billion at
March 31, 2007. Deposits decreased $38.9 million to $3.25 billion or 79 percent of total liabilities at June 30, 2007 compared to $3.29 billion or 79 percent of total liabilities at March 31, 2007. During the current quarter, core
deposits remained essentially unchanged at $1.71 billion, while certificate accounts decreased $40.8 million. The decrease in certificate accounts was primarily attributable to our conscious decision to not match what we felt were irrationally high
rates paid by some other financial institutions in our market area. At June 30, 2007, non-interest bearing demand deposits were $280.9 million or 8.6 percent of total deposits compared to $295.1 million or 9.0 percent of total deposits at
March 31, 2007.

Total stockholders equity decreased $26.7 million to $370.4 million at June 30, 2007 compared to $397.1 million at
March 31, 2007. The decrease in total stockholders equity was comprised principally of $23.4 million representing 801,375 shares of our common stock repurchased during the current quarter under our share repurchase program and cash
dividends of $4.6 million, partially offset by increases due to net earnings of $556,000 and $1.1 million in additional paid in capital attributable to the exercise of stock options, the associated tax benefit and the amortization of shares under
our share-based payment plan.

Liquidity and Capital Resources

The objective of liquidity management is to ensure that we have the continuing ability to meet our funding needs on a cost-effective basis. Our most liquid assets are cash and short-term investments. The levels of
these assets are dependent on our operating, financing, lending and investing activities during any given period.

Our primary sources of funds are
deposits, principal and interest payments on loans, leases and securities, FHLB advances and other borrowings (including junior subordinated debentures), and to a lesser extent, proceeds from the sale of loans and securities. While maturities and
scheduled amortization of loans, leases and securities are predictable sources of funds, deposit flows and loan and security prepayments are greatly influenced by the general level of interest rates, economic conditions and competition.

The Office of Thrift Supervision has no statutory liquidity requirement, but rather a policy, consistent with that of the other Federal banking regulatory agencies,
that liquidity be maintained at a level which provides for safe and sound banking practices and financial flexibility.

Our internal policy is to maintain
cash, readily marketable debt securities with final maturities of one year or less and unused borrowing capacity at the FHLB and FRB at least equal to 15% of all transaction account balances and certificates of deposit maturing within one year (our
defined liquidity ratio). At June 30, 2007, our defined liquidity ratio was 22.5% and our defined average liquidity ratio for the three months ended June 30, 2007 was 22.2%. In determining the adequacy of liquidity and
borrowing capacity, we also consider large customer deposit concentrations, particularly with respect to core deposits, which provide immediate withdrawal opportunity. At June 30, 2007, our largest core deposit relationship was $40.2 million
and our ten largest core deposit relationships aggregated $104.2 million. As an additional component of liquidity management, we seek to maintain sufficient mortgage loan and securities collateral at the FHLB to enable us to immediately borrow an
amount equal to at least five percent of the Banks total assets. At June 30, 2007, our immediate borrowing capacity from the FHLB was $627.0 million or 14 percent of the Banks total assets. Additionally, we have the capability to
borrow funds from the Federal Reserve Bank discount window. As of June 30, 2007, our borrowing capacity at the Federal Reserve Bank was approximately $24.8 million. We also had $26.0 million of additional borrowing capacity at June 30,
2007, under a $75.0 million line of credit with a commercial bank. As discussed above, during the quarter ending June 30, 2007, we issued $30.0 million of junior subordinated debentures, the proceeds from which are available for general
corporate purposes.

Our strategy is to manage liquidity by investing excess cash flows in higher yielding interest-earning assets, such as loans, leases
and securities, or paying down FHLB advances and other borrowings, depending on market conditions. Conversely, if the need for funds is not met through deposits and cash flows from loans, leases and securities, we initiate FHLB advances and other
borrowings or, if necessary and of economic benefit, sell loans and/or securities. Only when no other alternatives exist will we constrain loan and lease originations as a means of addressing a liquidity shortfall. We have not found it necessary to
constrain loan and lease originations due to liquidity considerations.



20



---

##### Table of Contents

Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities
and financing activities.

Net cash provided by operating activities was $26.4 million for the three months ended June 30, 2007 compared to $20.2
million for the comparable period of the prior year. The increase in net cash provided by operating activities is primarily due to an increase in provisions for losses on loans and leases between the three months ended June 30, 2006 and 2007,
partially offset by a decrease in net earnings.

Investing activities consist primarily of disbursements for loan and lease originations, purchases of
loans, leases and securities, offset by principal collections on loans, leases and securities and to a lesser degree proceeds from the sale of securities. The levels of cash flows from investing activities are influenced by the general level of
interest rates.

Net cash provided by investing activities was $60.1 million for the three months ended June 30, 2007 compared to net cash used of
$156.5 million for the comparable period of 2006. The increase in net cash provided by investing activities between the three months ended June 30, 2007 and June 30, 2006 was attributable principally to a net decrease of $146.8 million in loan
and leases due to lower originations, a decrease of $42.4 million in the purchase of mortgage-backed securities available-for-sale and an increase of $25.7 million related to proceeds from the maturity of investment securities held-to-maturity.

Cash flows used in financing activities were $88.1 million for the three months ended June 30, 2007 compared to net cash provided of $131.4 million
for the comparable period of 2006. Financing activities consist primarily of net activity in deposit accounts and FHLB advances and other borrowings. Net deposits decreased $38.9 million for the three months ended June 30, 2007 compared to an
increase of $73.6 million for the comparable period of 2006. Nevertheless, as a result of the reduction in loan originations noted above, during the three months ended June 30, 2007, we decreased our use of FHLB advances and other borrowings by
$51.3 million, net, compared to an increase of $62.0 million, net for the comparable period of 2006.

At June 30, 2007, the Bank exceeded all of its
regulatory capital requirements with tangible capital of $388.3 million, or 8.92% of adjusted total assets, which is above the required level of $65.3 million, or 1.5%; core capital of $388.3 million, or 8.92% of adjusted total assets, which is
above the required level of $174.1 million, or 4.0%; and total risk-based capital of $434.3 million, or 11.46% of risk-weighted assets, which is above the required level of $303.2 million, or 8.0%. Our internal policy is for the Bank to maintain our
total risk-based capital ratio at approximately 11.25%. Subject to the 11.25% total risk-based capital floor, the Bank periodically upstreams funds to the holding company through intercompany dividends.

During the quarter ended June 30, 2007, the Bank paid a dividend of $4.0 million to the Bancorp. The Bancorp has sufficient liquidity resources available to it from
DBS as well as from a $75.0 million revolving line of credit with a commercial bank, $26.0 million of which was available at June 30, 2007, to meet all of its funding requirements, including dividends to shareholders. During the current
quarter, the Company also issued junior subordinated debentures of $30.0 million, to be used for general corporate purposes. In the future, the Company has the ability to issue additional junior subordinated debentures should the need for additional
funding requirements arise. From time to time as market conditions warrant we deploy some of our excess capital by repurchasing our common stock. On May 23 and July 25, 2007, we announced increases to our common stock repurchase program.

We currently have no material contractual obligations or commitments for capital expenditures. At June 30, 2007, we had outstanding commitments to
originate and purchase loans of $94.9 million and none, respectively, compared to $216.3 million and none, respectively, at June 30, 2006. Standby letters of credit are conditional commitments we issue to guarantee the performance of a customer
to a third party. At June 30, 2007 and 2006, we had standby letters of credit of $28.6 million and $39.9 million, respectively. We anticipate that we will have sufficient funds available to meet our commitments. Certificate accounts that are
scheduled to mature in less than one year from June 30, 2007 totaled $1.37 billion. We expect that we will retain a substantial portion of the funds from maturing CD accounts either in certificate or liquid accounts.



21



---

##### Table of Contents

Segment Reporting

Through our branch network, lending operations and investment advisory offices, we provide a broad range of financial services to individuals and companies located primarily in Southern California. These services include demand, CDs, and
savings deposits; real estate, business and consumer lending; cash management; trust services; investment advisory services and diversified financial services for homebuilders. While our chief decision makers monitor the revenue streams of our
various products and services, operations are managed and financial performance is evaluated on a company-wide basis. Accordingly, we consider all of our operations are aggregated in one reportable operating segment.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We believe there have been no significant changes
to our qualitative and quantitative disclosures of market risk (consisting primarily of interest rate risk) during the three months ended June 30, 2007, from those which are disclosed in our Annual Report on Form 10-K for the fiscal year ended
March 31, 2007.

Item 4. Controls and Procedures

Our management, including our Chief Executive Officer and Chief Financial Officer,
has evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d - 15(e)) as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and
Chief Financial Officer concluded that our disclosure controls and procedures are effective, as of June 30, 2007, to ensure that information relating to us, which is required to be disclosed in the reports we file with the Securities and
Exchange Commission under the Exchange Act, is (i) recorded, processed, summarized and reported as and when required and (ii) accumulated and communicated to our management, including our principal executive officer and principal financial
officer, as appropriate to allow timely decisions regarding required disclosures.

There has been no change in our internal control over financial
reporting identified in connection with the evaluation that occurred during our last fiscal quarter that has materially affected, or that is reasonably likely to materially affect, our internal control over financial reporting.



22



---

##### Table of Contents

PART II  OTHER INFORMATION

PFF BANCORP, INC. AND SUBSIDIARIES

Item 1. Legal Proceedings.

Certain lawsuits and claims arising in the ordinary course of business have
been filed or are pending against us or our affiliates. Based upon information available to us, our review of such claims to date and consultation with our outside legal counsel, management believes the liability relating to these actions, if any,
will not have a material adverse effect on our liquidity, consolidated financial position, and/or results of operations.

Item 1A. Risk Factors.

The following risk factor has been updated from the risk factors previously
disclosed in Part I. Item 1A of the Companys Annual Report on Form 10-K for the year ended March 31, 2007.

Our construction loans are based upon estimates of costs and value associated with the completed project. These construction estimates could be inaccurate.

We originate construction loans for single family home construction as well as for income producing properties. At June 30, 2007 and March 31, 2007, construction loans totaled $1.76 billion and $1.78
billion, or 38% and 38% of gross loans receivable, respectively. Construction lending involves risks associated with the timely completion of the construction activities for their allotted costs and the time needed to stabilize income producing
properties, sell residential tract developments or refinance the indebtedness.

The risks inherent in construction lending may adversely affect our net
income. Such risks include, among other things, the possibility that contractors may fail to complete, or complete on a timely basis, construction of the relevant properties; substantial cost overruns in excess of original estimates and financing;
market deterioration during construction; and lack of permanent take-out financing. Loans secured by such properties also involve additional risk because such properties have no operating history. In these loans, loan funds are advanced upon the
security of the project under construction, which is of uncertain value prior to completion of construction, and the estimated operating cash flow to be generated by the completed project. There is no assurance that such properties will be sold or
leased so as to generate the cash flow anticipated by the borrower. Such consideration can affect the borrowers ability to repay their obligations to us and the value of our security interest in collateral.



23



---

##### Table of Contents

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

This table provides certain
information with respect to our purchases of common stock during the quarter ended June 30, 2007.



|                                     |  |                                 |  |                           |       |                                                            |         |                                                    |          
|------------------------------------ |  | ------------------------------- |  | ------------------------- | ----- | ---------------------------------------------------------- | ------- | -------------------------------------------------- | ---------
|                                     |  | Common Stock Repurchased (1)    |  |                          
|Period                               |  | Total Number ofShares Purchased |  | AveragePricePaid PerShare |       | Total SharesPurchased as Part ofPublicly AnnouncedPrograms |         | Total SharesRemaining Under RepurchasePrograms (2)
|April 1, 2007 through April 30, 2007 |  |                                |  | $                         |      |                                                            |        |                                                    | 477,810  
|May 1, 2007 through May 31, 2007     |  | 364,700                         |  | $                         | 28.77 |                                                            | 364,700 |                                                    | 1,113,110
|June 1, 2007 through June 30, 2007   |  | 436,675                         |  | $                         | 29.46 |                                                            | 436,675 |                                                    | 676,435  
|                                     |  |                                 |  |                           |       |                                                            |         |                                                    |          
|Total                                |  | 801,375                         |  | $                         | 29.15 |                                                            | 801,375 |                                                    | 1,676,435
|                                     |  |                                 |  |                           |       |                                                            |         |                                                    |          

---

|(1) | On May 23, 2007, our Board of Directors authorized the repurchase of 1,000,000 shares, in addition to 227,910 shares available for repurchase at that time under our previously
announced share repurchase program that was adopted by the Board of Directors on October 26, 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | At June 30, 2007, the maximum amount of our common shares that could be repurchased was 676,435 shares. Subsequent to June 30, 2007, on July 25, 2007, our Board of
Directors authorized the repurchase of 1,000,000 shares, in addition to the 676,435 shares available from the previously announced share repurchase program.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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.

31.1    Rule 13a-14(a)/15d-14(a) Certifications

32.1    Section 1350 Certifications



24



---

##### Table of Contents

PFF BANCORP, INC. AND SUBSIDIARIES

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.



|                       |  |                   |  |                                                                                                                  
|---------------------- |  | ----------------- |  | -----------------------------------------------------------------------------------------------------------------
|                       |  | PFF BANCORP, INC.
|                       |  |                  
|DATED: August 15, 2007 |  | BY:               |  | /s/ KEVIN MCCARTHY                                                                                               
|                       |  |                   |  | Kevin McCarthy President, Chief Executive Officer and
Director                                                   
|                       |  |                  
|DATED: August 15, 2007 |  | BY:               |  | /s/ GREGORY C. TALBOTT                                                                                           
|                       |  |                   |  | Gregory C. Talbott Senior Executive Vice President, Chief Operating Officer/Chief Financial Officer and Treasurer



25