<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               __________________

                                   FORM 10-Q

                                   (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, 1998

                                       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 333-21411
                        ________________________________


                               ROSE HILLS COMPANY
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


          DELAWARE                                           13-3915765
(STATE OR OTHER JURISDICTION OF                           (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                           IDENTIFICATION NO.)

                          3888 SOUTH WORKMAN MILL ROAD
                           WHITTIER, CALIFORNIA 90601
              (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)


                                (562)  692-1212
               REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE


                                      N/A
   (FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED SINCE LAST
                                    REPORT)

                               __________________


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


     The number of outstanding Common shares as of August 13, 1998 was 1,000.
<PAGE>
 
                      ROSE HILLS COMPANY AND SUBSIDIARIES
            (A WHOLLY-OWNED SUBSIDIARY OF ROSE HILLS HOLDINGS CORP.)
                                        
<TABLE>
<CAPTION>
                                                                                      PAGE
<S>                                                                                     <C>
PART I. FINANCIAL INFORMATION

   ITEM 1.  FINANCIAL STATEMENTS:
 
        CONSOLIDATED BALANCE SHEETS
          as of June 30, 1998 and December 31, 1997                                     1
 
        CONSOLIDATED STATEMENTS OF OPERATIONS
          for the Three and Six Months Ended June 30, 1998 and 1997                     2
 
        CONSOLIDATED STATEMENTS OF CASH FLOWS
          for the Six Months Ended June 30, 1998 and 1997                               3
 
        CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY
          for the Six Months Ended June 30, 1998                                        4
 
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                      5
 
   ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS                                           6 - 9
 
 
PART II. OTHER INFORMATION
 
   ITEM 5  OTHER INFORMATION                                                            10
 
   ITEM 6  EXHIBITS AND REPORTS ON FORM 8-K                                             10
 
   SIGNATURES                                                                           10
 
   INDEX OF EXHIBITS                                                                    11
 
   EXHIBIT  27                                                                          12
 
</TABLE>
<PAGE>
 
                      ROSE HILLS COMPANY AND SUBSIDIARIES
            (A WHOLLY-OWNED SUBSIDIARY OF ROSE HILLS HOLDINGS CORP.)
                          CONSOLIDATED BALANCE SHEETS
                   AS OF DECEMBER 31, 1997 AND JUNE 30, 1998
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                ASSETS
                                                                                1997         1998
                                                                              --------      --------
                                                                                           (Unaudited)
<S>                                                                           <C>           <C>
Current assets:                                                                           
Cash and equivalents                                                          $  3,462      $  5,135
 Accounts receivable, net of allowances                                          5,870         7,168
 Inventory                                                                         875           946
 Prepaid expenses and other current assets                                       2,299         2,176
 Deferred tax asset                                                              4,658         4,658
                                                                              --------      --------
 
   Total current assets                                                         17,164        20,083
                                                                              --------      --------
 
 Long-term receivables, net of allowances                                       10,082        16,020
 Cemetery property                                                              76,778        75,574
 Property, plant and equipment, net                                             64,101        64,320
 Goodwill                                                                      128,200       126,525
 Deferred finance charges                                                       10,672         9,851
 Other assets                                                                    5,101         5,184
                                                                              --------      --------
 
   Total assets                                                               $312,098      $317,557
                                                                              ========      ========
 
                     LIABILITIES AND STOCKHOLDER'S EQUITY
 
Current liabilities:
 Accounts payable                                                             $  2,052      $  2,663
 Accrued expenses                                                                8,156        12,991
 Accrued interest                                                                1,291         1,318
 Other current liabilities                                                       1,459           811
 Current portion of long-term debt                                               2,368         2,121
                                                                              --------      --------
 
     Total current liabilities                                                  15,326        19,904
 
 Retirement plan liabilities                                                     7,389         7,220
 Deferred tax liability                                                          5,122         5,122
 Subordinated notes payable                                                     80,000        80,000
 Bank senior term loan                                                          72,500        72,000
 Other long-term debt                                                            2,415         2,073
 Other liabilities                                                               2,088         2,411
                                                                              --------      --------
 
     Total liabilities                                                         184,840       188,730
                                                                              --------      --------
 
Commitment and contingencies
Stockholder's equity:
 Common stock par value $.01; 1,000 authorized; 1,000 shares outstanding            --            --
   Additional paid in capital                                                  129,554       129,554
  Accumulated earnings (deficit)                                                (2,296)         (727)
                                                                              --------      --------
     Total stockholder's equity                                                127,258       128,827
                                                                              --------      --------
 
 Total liabilities and stockholder's equity                                   $312,098      $317,557
                                                                              ========      ========
</TABLE>
See accompanying notes to unaudited consolidated financial statements.


                                      (1)
<PAGE>
 
                      ROSE HILLS COMPANY AND SUBSIDIARIES
            (A WHOLLY-OWNED SUBSIDIARY OF ROSE HILLS HOLDINGS CORP.)
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                               Three Months Ended June 30   Six Months Ended June 30
                                               --------------------------   ------------------------
                                                     1997        1998            1997       1998
                                                     ----        ----            ----       ----
<S>                                                <C>         <C>             <C>        <C>
Sales and services:                                
  Funeral sales and services                       $ 6,953     $ 7,279         $15,172    $15,746   
  Cemetery sales and services                        9,139      10,832          17,137     22,759   
  Insurance commissions and other                    2,154       1,527           3,787      3,743   
                                                   -------     -------         -------    -------   
                                                                                                    
     Total sales and services                       18,246      19,638          36,096     42,248   
                                                   -------     -------         -------    -------   
                                                                                                    
                                                                                                    
Cost of sales and services:                                                                         
  Funeral sales and services                         1,502       1,118           2,858      2,380   
  Cemetery sales and services                        1,292       1,785           2,415      4,264   
                                                   -------     -------         -------    -------   
                                                                                                    
     Total costs of sales and services               2,794       2,903           5,273      6,644   
                                                   -------     -------         -------    -------   
                                                                                                    
   Gross profit                                     15,452      16,735          30,823     35,604    
                                                                                             
Selling, general and administrative expenses        10,657      11,380          20,015     22,439    
  Amortization of purchase price in excess of                                               
      net assets acquired and other intangibles        533         931           1,640      1,889    
                                                   -------     -------         -------    -------    
                                                                                             
   Income from operations                            4,262       4,424           9,168     11,276  
                                                                                                   
Other expense - Interest expense                    (4,085)     (4,070)         (8,010)    (8,254) 
                                                   -------     -------         -------    -------   
   Income before income tax                            177         354           1,158      3,022  
                                                                                                   
Provision for income tax                                80         168             550      1,453  
                                                   -------     -------         -------    -------  
                                                                                                   
   Net income                                           97         186             608      1,569  
                                                   =======     =======         =======    =======  
 
</TABLE>
See accompanying notes to unaudited consolidated financial statements.

                                      (2)
<PAGE>
 
                      ROSE HILLS COMPANY AND SUBSIDIARIES
            (A WHOLLY-OWNED SUBSIDIARY OF ROSE HILLS HOLDINGS CORP.)
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                       Six Months    Six Months
                                                                                          Ended         Ended
                                                                                         June 30       June 30
                                                                                          1997          1998
                                                                                       -----------   -----------
<S>                                                                                    <C>           <C>
Cash flow from operating activities:
   Net income                                                                             $   608       $ 1,569
                                                                                          -------       -------
Adjustments to reconcile net income to net cash provided by operating activities:
   Depreciation and amortization                                                            3,448         4,198
   Amortization of cemetery property                                                        1,313         1,204
   Provision for bad debts and sales cancellation                                             791         1,680
Loss on disposal of property, plant and equipment                                              --             5
Changes in assets and liabilities:
   Increase in accounts receivable                                                         (4,321)       (8,916)
   Decrease (increase) in inventories                                                         337           (71)
   Decrease (increase) in prepaid expenses and in other current assets                       (289)          123
   Increase (decrease) in accounts payable and accrued expenses                            (3,133)        5,473
   Decrease in retirement plan liabilities                                                   (208)         (169)
   Net decrease in other assets and liabilities                                              (248)         (251)
                                                                                          -------       -------
 
        Total adjustments                                                                  (2,310)        3,276
                                                                                          -------       -------
 
        Net cash provided by (used in) operating activities                                (1,702)        4,845
                                                                                          -------       -------
 
Cash flows from investing activities:
   Capital expenditures                                                                    (1,165)       (1,586)
                                                                                          -------       -------
 
        Net cash used in investing activities                                              (1,165)       (1,586)
                                                                                          -------       -------
 
Cash flows from financing activities:
   Repayments of borrowings under Bank Credit Agreement                                      (500)       (1,000)
   Decrease in other long-term debt                                                          (235)         (396)
   Principal payments of capital lease obligations                                           (190)         (190)
                                                                                          -------       -------
 
        Net cash used in financing activities                                                (925)       (1,586)
                                                                                          -------       -------
 
        Net increase (decrease) in cash and cash equivalents                               (3,792)        1,673
 
Cash and cash equivalents at beginning of period                                            7,900         3,462
                                                                                          -------       -------
Cash and cash equivalents at end of period                                                $ 4,108       $ 5,135
                                                                                          =======       =======
 
Supplemental disclosure of cash flow information:
   Cash paid during the period for:
      Interest paid                                                                         7,230         7,367
      Taxes paid                                                                              435             4
 
</TABLE>



See accompanying notes to unaudited consolidated financial statements.



                                      (3)
<PAGE>
 
                      ROSE HILLS COMPANY AND SUBSIDIARIES
            (A WHOLLY-OWNED SUBSIDIARY OF ROSE HILLS HOLDINGS CORP.)
                 CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY
                     FOR THE SIX MONTHS ENDED JUNE 30, 1998
               (DOLLARS IN THOUSANDS, EXCEPT SHARES OUTSTANDING)
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
 
                                                                   ACCUMULATED        TOTAL
                                     SHARES        ADDITIONAL        EARNINGS     STOCKHOLDER'S
                                   OUTSTANDING   PAID IN CAPITAL     (DEFICIT)        EQUITY
                                   -----------   ---------------   -----------    -------------
<S>                                   <C>           <C>              <C>              <C>
 
Balance, December 31, 1997            1,000         129,554          (2,296)          127,258
   Net income                            --              --           1,569             1,569
                                      -----         -------           -----           -------

Balance, June 30, 1998                1,000         129,554           (727)           128,827
                                      =====         =======           =====           =======
</TABLE>


See accompanying notes to unaudited consolidated financial statements.


                                      (4)
<PAGE>
 
                      ROSE HILLS COMPANY AND SUBSIDIARIES
            (A WHOLLY-OWNED SUBSIDIARY OF ROSE HILLS HOLDINGS CORP.)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


1.   BASIS OF PRESENTATION

  The accompanying June 30, 1998 interim consolidated financial statements of
Rose Hills Company and subsidiaries (the "Company") have been prepared in
accordance with generally accepted accounting principles for interim financial
reporting and with the instructions to Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnote disclosures
necessary for complete financial statements in conformity with generally
accepted accounting principles.  In the opinion of management, the accompanying
interim consolidated financial statements contain all adjustments (consisting of
normal recurring accruals and adjustments) considered necessary for a fair
presentation of the financial condition as of June 30, 1998 and the results of
operations and cash flows for the three months and six months ended June 30,
1998.  These unaudited consolidated financial statements should be read in
conjunction with the audited consolidated financial statements included in the
Company's annual report on Form 10-K for the year ended December 31, 1997.

  Earnings (loss) per share have not been included, as the Company is a wholly-
owned subsidiary of Rose Hills Holdings Corp. ("RH Holdings").

  The Company was formed in 1996 for purposes of acquiring Roses, Inc. (the
"Mortuary" or "Roses") and purchasing certain assets and assuming certain
liabilities of Rose Hills Memorial Park Association and Workman Mill Investment
Company (the "Cemetery" or the "Association").  Also, in connection with the
acquisition, one of RH Holdings' shareholders contributed 14 funeral homes and 2
funeral home cemetery combination properties.  As a result of these acquisitions
(collectively "Acquisition Transaction"), the Company is the successor to the
operations of the predecessor Mortuary and Cemetery.

  The accounting and reporting policies of the Company conform to generally
accepted accounting principles and the prevailing practices within the cemetery
and mortuary industry.  All significant intercompany accounts and transactions
have been eliminated.

Reclassification

  Certain reclassifications have been made to the 1997 consolidated financial
statements to conform to the 1998 presentation.


2.   SETTLEMENT AGREEMENT

  In connection with the Acquisition Transaction, Roses entered into a
"Settlement Agreement" dated November 19, 1996 with the Association to resolve
amounts due/owed between Roses and the Association as of November 18, 1996. As
of June 30, 1998, the Company and the Association have not reached a final
agreement with respect to amounts owed under the terms of the Settlement
Agreement. However, in the opinion of management of the Company, amounts accrued
at June 30, 1998 are adequate to satisfy amounts that may be due the Association
under the Settlement Agreement.



                                      (5)
<PAGE>
 
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
       OF OPERATIONS.

OVERVIEW

  Rose Hills Company (the "Company"), a Delaware corporation, is a wholly-owned
subsidiary of Rose Hills Holdings Corp. ("RH Holdings").  The Company was formed
in 1996 for purposes of acquiring Roses, Inc. (the "Mortuary") and purchasing
certain assets and assuming certain liabilities of Rose Hills Memorial Park
Association and Workman Mill Investment Company (the "Association" and the
assets and liabilities purchased therefrom, the "Cemetery").  Also, in
connection with the acquisition, a subsidiary of The Loewen Group, Inc. (The
Loewen Group, Inc. collectively with its affiliates, "Loewen"), a shareholder of
RH Holdings, contributed 14 funeral homes and 2 funeral home cemetery
combination properties (the "Satellite Properties").  As a result of these
acquisitions (collectively the "Acquisition Transaction"), the Company is the
successor to the operations of the predecessor Mortuary and Cemetery.

  The Cemetery and the Mortuary (collectively, "Rose Hills") are located on the
grounds of the Cemetery, Rose Hills Memorial Park.  Rose Hills is the largest
single location cemetery funeral home combination in the United States and the
Cemetery is the largest single location cemetery in the United States.  Rose
Hills is situated less than 14 miles from downtown Los Angeles on approximately
1,418 acres of permitted cemetery land near Whittier, California.  The Cemetery
and Mortuary have been continuously operating since 1914 and 1956, respectively.
As a result of the Acquisition Transaction, the Company owns a strategic
assembly of cemeteries and funeral homes in the greater Los Angeles area.


RESULTS OF OPERATIONS

  The following table sets forth certain income statement data as a percentage
of total sales for the Company.
<TABLE>
<CAPTION>
 
                                          THREE MONTHS ENDED     SIX MONTHS ENDED
                                                JUNE 30              JUNE 30
                                           1997       1998       1997       1998
                                         --------   ---------   -------   --------
<S>                                      <C>        <C>         <C>       <C>
Sales and services:
 Funeral sales and services                 38.1%       37.1%     42.0%      37.3%
 Cemetery sales and services                50.1%       55.1%     47.5%      53.8%
  Insurance commissions and other           11.8%        7.8%     10.5%       8.9%
      Total sales and services             100.0%      100.0%    100.0%     100.0%
Gross profit:
  Funeral sales and services                78.4%       84.6%     82.8%      84.9%
  Cemetery sales and services               85.9%       83.5%     84.6%      81.3%
   Insurance Commissions and Other         100.0%      100.0%    100.0%     100.0%
Total gross profit                          84.7%       85.2%     85.4%      84.3%
Selling, general and administrative
  Expenses                                  58.4%       57.9%     55.4%      53.1%
Amortization                                 2.9%        4.7%      4.5%       4.5%
Interest expense                            22.4%       20.7%     22.2%      19.5%
 
</TABLE>
THREE MONTHS ENDED JUNE 30, 1998 COMPARED TO THREE MONTHS ENDED JUNE 30, 1997

  Consolidated revenues for the quarter ended June 30, 1998 increased 7.6% to
$19.6 million from $18 million for the quarter ended June 30, 1997. Consolidated
gross profit increased 8.3% to $16.7 million from $15.5 million in 1997.  As a
percentage of revenue, consolidated gross margin percentage increased to 85.2%
in 1998 from 84.7% in the same quarter 1997.

  Cemetery revenue for the quarter increased $1.7 million or 18.6% to $10.8
million.  Pre-need cemetery revenue was $7.2 million compared to $5.8 million
for the prior year.  Substantially all of the increase in pre-need cemetery
revenue came from merchandise and services, as property sales approximated last
year's level.  At-need cemetery revenue for the quarter increased 9% to $3.6
million.  The number of interments during the quarter increased 0.8% over the
same quarter last year.  The lower cemetery gross margin (83.5% this year
compared to 85.9% last year) is a direct result of the increased proportion of
pre-need merchandise and service revenue with its associated lower gross
margins.  This sales mix shift is in line with the Company's strategic plan,
which calls for greater emphasis on sales of pre-need cemetery merchandise and
services.

                                      (6)
<PAGE>
 
  Funeral revenue for the quarter increased to $7.3 million from $6.9 million in
the same quarter for the prior year, an increase of 5.8%.  The number of total
calls increased 4.0% from 1997 to 2,148.


  Insurance commissions and other revenue decreased to $1.5 million from $2.2
million in the same quarter in 1997.  Pre-need insurance commissions decreased
from $0.8 million in 1997 to $0.1 million this year.  In April 1998, the Company
changed its pre-need insurance product from Forethought to Mayflower, a
subsidiary of Loewen.  The training of the sales force in the new product and
other administrative requirements of this changeover contributed to a reduction
in insurance volume for the quarter and a corresponding drop in commission
revenue.

  Selling, general and administrative expenses increased to $11.4 million from
$10.7 million in 1997.  As a percentage of total sales, selling, general and
administrative expenses was 57.9% compared to 58.4% for the second quarter of
1997.

  EBITDA, earnings before interest, taxes, depreciation and amortization
(including cemetery property amortization included in cost of sales), increased
to $6.5 million for the quarter ended June 30, 1998 from $5.8 million for the
quarter ended June 30, 1997.  The increase was primarily a result of the
increase in pre-need sales and an increase in leverage of existing corporate
overhead.  EBITDA should not be considered in isolation, as a substitute for net
income or cash flow data prepared in accordance with generally accepted
accounting principles or as a measure of a company's profitability or liquidity.


SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO SIX MONTHS ENDED JUNE 30, 1997

  Consolidated revenues for the six months ended June 30, 1998 increased 17.0%
to $42.2 million from $36.1 million for the same period in 1997. Consolidated
gross profit increased 15.5% to $35.6 million from $30.8 million in 1997.  As a
percentage of revenue, consolidated gross margin percentage decreased to 84.3%
in 1998 from 85.4% in 1997.

  Cemetery revenue for the six months increased $5.6 million to $22.8 million.
Pre-need cemetery property sales at Rose Hills increased by $1.9 million (23.3%)
and pre-need cemetery merchandise and services were $3.5 million greater than in
the first six months of 1997, a 257.6% increase.  This increase in pre-need
sales was attributable to an increase in the number of products offered on pre-
need contracts and the addition of over 120 new sales counselors compared to
1997.  The number of interments increased by 2.4% over the prior year.  The
overall cemetery gross margin percentage decreased due to the sales mix shift to
a higher proportion of pre-need merchandise and services.

  Funeral revenue increased to $15.7 million from $15.2 million, an increase of
3.8%.  The number of total calls at Rose Hills Mortuary increased 0.5% from 1997
to 2,712.

  Selling, general and administrative expenses increased to $22.4 million from
$20.0 million in 1997.  An increase in sales commission expense of approximately
$1.3 million was the primary reason for this increase.  As a percentage of total
sales, selling, general and administrative expenses was 53.1% compared to 55.4%
for the first six months of 1997.

  EBITDA, earnings before interest, taxes, depreciation and amortization
(including cemetery property amortization included in cost of sales), increased
to $15.7 million for the six months ended June 30, 1998 from $13.2 million for
the six months ended June 30, 1997.  The increase was primarily a result of the
increase in pre-need sales and an increase in leverage of existing corporate
overhead.  EBITDA should not be considered in isolation, as a substitute for net
income or cash flow data prepared in accordance with generally accepted
accounting principles or as a measure of a company's profitability or liquidity.


LIQUIDITY AND CAPITAL RESOURCES

  The Company believes that, based upon current levels of operations and
anticipated growth and the availability of the Bank Revolving Facility (see
description below), it can meet working capital and short-term liquidity
requirements for current operations and to service its indebtedness. As of June
30, 1998 the Company had net working capital of $0.2 million and a current ratio
of 1.01 as compared to $1.8 million of net working capital and current ratio of
1.12 at December 31, 1997.

  Net cash provided by operating activities was $4.8 million for the six months
ended June 30, 1998.  For the same period last year, net cash used in operating
activities was $1.7 million.

  The primary uses of cash will be principal payments on outstanding long-term
indebtedness and capital expenditures as permitted under the terms of bank
agreements.  The Company estimates its current year capital expenditures of
approximately $4.5 million will be used primarily to develop and improve the
existing infrastructure and cemetery grounds, as well as the addition of rolling
stock.

                                      (7)
<PAGE>
 
  Contemporaneously with the consummation of the Acquisition Transaction, the
Company entered into senior secured amortization extended term loan facilities
(the "Bank Term Facility") in an aggregate principal amount of $75 million, the
proceeds of which were used to finance the Acquisition Transaction and related
transaction costs, to pre-fund certain capital expenditures and to refinance
existing indebtedness of the Company, and a senior secured revolving credit
facility (the "Bank Revolving Facility") in an aggregate principal amount of up
to $25 million, the proceeds of which are available for general corporate
purposes and a portion of which may be extended (as agreed upon) in the form of
swing line loans or letters of credit for the account of the Company.  In
addition, the Company has the right, subject to certain conditions and
performance tests, to increase the Bank Term Facility by up to $25.0 million.
The Bank Term Facility and the Bank Revolving Facility will mature on November
1, 2003. The Bank Term Facility is subject to amortization, subject to certain
conditions, in semi-annual installments in the amounts of $1 million in each of
the first three years after the anniversary of the closing date of the Bank Term
Facility (the "Bank Closing"); $3 million in the fourth year after the Bank
Closing; $7 million in the fifth year after the Bank Closing; $9 million in the
sixth year after the Bank Closing and $53 million upon maturity of the Bank Term
Facility.  The Revolving Credit Facility is payable in full at maturity, with no
prior amortization.

  All obligations under the Bank Credit Facilities and any interest rate hedging
agreements entered into with the lenders or their affiliates in connection
therewith are unconditionally guaranteed (the "Bank Guarantees"), jointly and
severally, by Rose Hills Holdings, Corp. and each of the Company's existing and
future domestic subsidiaries (the "Bank Guarantors").  All obligations of the
Company and the Bank Guarantees are secured by first priority security interests
in all existing and future assets (including real property located at Rose Hills
but excluding other real property and vehicles covered by certificates of title)
of the Company and the Bank Guarantors.  In addition, the Bank Credit Facilities
are secured by a first priority security interest in 100% of the capital stock
of the Company and each subsidiary thereof and all intercompany receivables.

  In connection with the Acquisition Transaction, the Company also issued $80
million of 9-1/2% Senior Subordinated Notes due 2004, which were exchanged in
September 1997 for $80 million of 9-1/2% Senior Subordinated Notes due 2004 (the
"Notes") that were registered under the Securities Act of 1933.  The Notes
mature on November 15, 2004.  Interest on the Notes is payable semi-annually on
May 15 and November 15 at the annual rate of 9-1/2%. The Notes are redeemable in
cash at the option of the Company, in whole or in part, at any time on or after
November 15, 2000, at prices ranging from 104.75% with annual reductions to 100%
in 2003 plus accrued and unpaid interest, if any, to the redemption date. The
proceeds of the Notes were used, in part, to finance the Acquisition
Transaction.

  As a result of the Acquisition Transaction and the application of proceeds
therefrom, the Company's total outstanding indebtedness was approximately $153.5
million as of June 30, 1998.  As of June 30, 1998, the Company also had $25.0
million of borrowing capacity available under the Bank Revolving Facility.
Management believes that, based upon current levels of operations and
anticipated growth and the availability under the  Bank Revolving Facility, it
can adequately service its indebtedness.  If the Company cannot generate
sufficient cash flow from operations or borrow under the Bank Revolving Facility
to meet such obligations, the company may be required to take certain actions,
including reducing capital expenditures, restructuring its debt, selling assets
or seeking additional equity in order to avoid an Event of Default.  There can
be no assurance that such actions could be effected or would be effective in
allowing the Company to meet such obligations.

  The Company and its Subsidiaries are subject to certain restrictive covenants
contained in the indenture to the Notes, including, but not limited to,
covenants imposing limitations on the incurrence of additional indebtedness;
certain payments, including dividends and investments; the creation of liens;
sales of assets and preferred stock; transactions with interested persons;
payment restrictions affecting subsidiaries; sale-leaseback transactions; and
mergers and consolidations.  In addition, the Bank Credit Facilities contain
certain restrictive covenants that, among other things, limit the ability of the
Company and its subsidiaries to dispose of assets, incur additional
indebtedness, prepay other indebtedness (including the Exchange Notes), pay
dividends or make certain restricted payments, create liens on assets, engage in
mergers or acquisitions or enter into leases or transactions with affiliates. At
June 30, 1998 the company was in compliance with the terms of the indenture and
the bank audit facilities.


NEW ACCOUNTING PRONOUNCEMENTS

  In June 1997, the Financial Accounting Standards Board ("FASB") released
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income".  For the three month periods ended June 30, 1998 and 1997
the Company did not have any applicable comprehensive income.



                                      (8)
<PAGE>
 
  In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information".  SFAS 131 establishes standards for the way
public business enterprises are to report information about operating segments
in annual financial statements and requires those enterprises to report selected
information about operating segments in interim financial reports issued to
shareholders.  It also establishes standards for related disclosures about
products and services, geographic areas, and major customers. Statement 131 uses
a "management approach" concept as the basis for identifying reportable
segments.  The management approach is based on the way that management organizes
the segments within the enterprise for making operating decisions and assessing
performance.  Consequently, the segments are evident from the structure of the
enterprise's internal organization.  Furthermore, the management approach
facilitates consistent descriptions of an enterprise in its annual report and
various other published information.  It focuses on financial information that
an enterprise's decision makers use to make decisions about the enterprise's
operating matters.

  Statement 131 is effective for financial statements for periods beginning
after December 15, 1997.  Earlier application is encouraged.  In the initial
year of application, comparative information for earlier years is to be
restated, unless it is impracticable to do so.  Statement 131 need not be
applied to interim financial statements in the initial year of its application,
but comparative information for interim periods in the initial year of
application shall be reported in financial statements for interim periods in the
second year of application.  Management has not determined the impact of SFAS
No. 131 on its consolidated financial statements.

  In February 1998, the FASB released SFAS No. 132, "Employers' Disclosures
about Pension and Other Postretirement Benefits".  The new statement is
effective for fiscal years beginning after December 15, 1997.  Statement 132
need not be applied to interim financial statements.  Management has not
determined the impact of SFAS No. 132 on its consolidated financial statements.

  The American Institute of Certified Public Accountants issued Statement of
Position (SOP) 98-5 in April 1998.  SOP 98-5 requires costs of start-up
activities and organization costs to be expensed as incurred.  SOP 98-5 is
effective for financial statements for fiscal years beginning after December 15,
1998.  Management has not determined the impact of SOP 98-5 on its consolidated
financial statements.

  The FASB issued SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities" in June 1998.  This statement establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities.  It
requires that an entity recognize all derivatives as either assets or
liabilities in the statement of financial position and measure those instruments
at fair value.  The accounting for changes in the fair value of a derivative
(that is, gains and losses) depends on the intended use of the derivative and
the resulting designation.  This statement is effective for all fiscal years
beginning after June 15, 1999.  Management has not determined the impact of SFAS
No. 133 on its consolidated financial statements.


YEAR 2000

  The Year 2000 issue is the result of some computer programs being written
using two digits rather than four to represent calendar years.  Such computer
programs may recognize a value of "00" as the year 1900 rather than the year
2000.  This could result in a system failure or miscalculations causing
disruptions of operations.

  The Company has committed personnel and resources to address potential Year
2000 issues both internally and with the Company's vendors and suppliers.  The
Company is in the process of identifying and assessing its mission-critical
systems related to the issue.  The Company plans to address Year 2000 issues in
sufficient time prior to the century rollover.

  The Company is currently assessing the cost to remediate its Year 2000 issues.
Although the actual cost to remediate these issues is not yet fully known, based
upon information available to date, it is not expected that the remediation will
have a material impact on the Company's financial condition or operating
results.



                                      (9)
<PAGE>
 
PART II

ITEM 5 - OTHER INFORMATION

FORWARD-LOOKING STATEMENTS

  Certain statements in this Quarterly Report on Form 10-Q include "forward-
looking statements" as defined in Section 21E of the Securities Exchange Act of
1934.  All statements other than statements of historical facts included herein,
including, without limitation, the statements under Item 2 "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
regarding the Company's financial position, plans to increase revenues and
ability to meet its financial obligations are forward-looking statements.
Although the Company believes that the expectations reflected in such forward-
looking statements are reasonable, it can give no assurance that such
expectations will prove to be correct.

  All subsequent written and oral forward-looking statements attributable to the
Company or persons acting on its behalf are expressly qualified in their
entirety by the qualifications in the preceding paragraph.

MANAGEMENT CHANGE

  On August 11, 1998, the Company appointed Dillis R. Ward as Chief Executive
Officer replacing Larry Miller. Mr. Miller remains as a director and Mr. Ward
continues as President of the Company.


ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

  The Exhibit, as shown in the "Index of Exhibits", attached hereto as page 11,
is filed as a part of this Report.


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.



           ROSE HILLS COMPANY


           /s/ KENTON C. WOODS
           -------------------


           Kenton C. Woods
           Senior Vice President Finance and Chief Financial Officer,
           Secretary and Treasurer
           (Duly Authorized Officer and Principal Financial Officer)


August 13, 1998



                                      (10)
<PAGE>
 
INDEX OF EXHIBITS


Exhibit
Number   Description
-------  -----------

(a)
27       Financial Data Schedule

(b)      Reports on Form 8-K

         None
________________  



                                      (11)