----

| UNITED STATES                                                |
|--------------------------------------------------------------|
| 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:  December 31, 2010 |
|                                                         |
| OR                                                           |
|                                                         |
| o 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: 001-34979                            |
|                                                         |
| KAISER FEDERAL FINANCIAL GROUP, INC.                         |
| (Exact name of registrant as specified in its charter)       |

| Maryland                                                   |           | 26-1500698                           |
|------------------------------------------------------------|----------------|--------------------------------------|
| (State or other jurisdiction of incorporation)             |           | (I.R.S. Employer Identification No.) |
|                                                       |           |                                 |
| 1359 N. Grand Avenue, Covina, CA                           |           | 91724                                |
| (Address of principal executive offices)                   |           | (Zip Code)                           |
|                                                       |           |                                 |
|                                                       | (800) 524-2274 |                                 |
| (Registrant’s telephone number, including area code) |

| Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 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 o                                                                                                                                                                                                                                                                                                                                              |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).Yes o No o                                                                                                                                                                                                                                                                                                                                             |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):Large accelerated filer o                                           Accelerated filer o Non-accelerated filer x Smaller Reporting Company o |

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

----

|                                                                                       |
|--------------------------------------------------------------------------------------------|
| Common Stock, $.01 par value – 9,558,960 shares outstanding as of February 11, 2011. |

----

| Form 10-Q                            |
|--------------------------------------|
|                                 |
| KAISER FEDERAL FINANCIAL GROUP, INC. |
| Table of Contents                    |

|     |                                                                                                                                   | Page   |
|----------|----------------------------------------------------------------------------------------------------------------------------------------|--------|
| Part I.  | FINANCIAL INFORMATION                                                                                                                  |   |
|     |                                                                                                                                   |   |
| Item 1:  | Financial Statements (Unaudited)                                                                                                       |   |
|     | Consolidated Statements of Financial Condition at December 31, 2010 and June 30, 2010                                                  | 1      |
|     | Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) for the Three and Six Months Ended December 31, 2010 and 2009 | 2      |
|     | Consolidated Statements of Stockholders’ Equity for the Six Months Ended December 31, 2010                                       | 3      |
|     | Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2010 and 2009                                              | 4      |
|     | Notes to Consolidated Financial Statements                                                                                             | 5      |
|     |                                                                                                                                   |   |
| Item 2:  | Management’s Discussion and Analysis of Financial Condition and Results of Operations                                            | 17     |
|     |                                                                                                                                   |   |
| Item 3:  | Quantitative and Qualitative Disclosures about Market Risk                                                                             | 32     |
|     |                                                                                                                                   |   |
| Item 4:  | Controls and Procedures                                                                                                                | 33     |
|     |                                                                                                                                   |   |
| Part II. | OTHER INFORMATION                                                                                                                      |   |
|     |                                                                                                                                   |   |
| Item 1:  | Legal Proceedings                                                                                                                      | 33     |
| Item 1A: | Risk Factors                                                                                                                           | 34     |
| Item 2:  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                            | 34     |
| Item 3:  | Defaults upon Senior Securities                                                                                                        | 34     |
| Item 4:  | Reserved and Removed                                                                                                                   | 34     |
| Item 5:  | Other Information                                                                                                                      | 34     |
| Item 6:  | Exhibits                                                                                                                               | 35     |
|     |                                                                                                                                   |   |
|     | SIGNATURES                                                                                                                             | 36     |
|     |                                                                                                                                   |   |
|     |                                                                                                                                   |   |

----

Table of Contents

Consolidated Statements of Financial Condition

|                                                                                                                                                  |   | December 31,2010 |    |   | June 30,2010 |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------------|---------|--------|--------------|--------|
| ASSETS                                                                                                                                                |   |             |    |   |         |   |
| Cash and due from banks                                                                                                                               |   | $                | 9,778   |   |         | $      | 7,785 |   |
| Federal funds sold                                                                                                                                    |   |             | 78,835  |   |         |   | 31,775 |   |
| Total cash and cash equivalents                                                                                                                       |   |             | 88,613  |   |         |   | 39,560 |   |
| Interest earning time deposits in other financial institutions                                                                                        |   |             | 10,972  |   |         |   | 19,267 |   |
| Securities available-for-sale, at fair value                                                                                                          |   |             | 1,528   |   |         |   | 2,290 |   |
| Securities held-to-maturity, fair value of $6,045 and $3,866 at December 31, 2010 and June 30, 2010, respectively                                     |   |             | 5,916   |   |         |   | 3,751 |   |
| Federal Home Loan Bank (FHLB) stock, at cost                                                                                                          |   |             | 11,242  |   |         |   | 12,179 |   |
| Loans receivable, net of allowance for loan losses of $12,302 and $13,309 at December 31, 2010 and June 30, 2010, respectively                        |   |             | 732,806 |   |         |   | 757,985 |   |
| Accrued interest receivable                                                                                                                           |   |             | 2,962   |   |         |   | 3,234 |   |
| Premises and equipment, net                                                                                                                           |   |             | 2,325   |   |         |   | 2,035 |   |
| Core deposit intangible                                                                                                                               |   |             | 60      |   |         |   | 85 |   |
| Goodwill                                                                                                                                              |   |             | 3,950   |   |         |   | 3,950 |   |
| Bank-owned life insurance                                                                                                                             |   |             | 12,620  |   |         |   | 12,372 |   |
| Real estate owned (REO)                                                                                                                               |   |             | 1,373   |   |         |   | 1,373 |   |
| Other assets                                                                                                                                          |   |             | 7,957   |   |         |   | 8,721 |   |
| Total assets                                                                                                                                          |   | $                | 882,324 |   |         | $      | 866,802 |   |
| LIABILITIES AND STOCKHOLDERS’ EQUITY                                                                                                            |   |             |    |   |         |   |   |   |
| Liabilities                                                                                                                                           |   |             |    |   |         |   |   |   |
| Deposits                                                                                                                                              |   |             |    |   |         |   |   |   |
| Noninterest bearing                                                                                                                                   |   | $                | 36,175  |   |         | $      | 53,022 |   |
| Interest bearing                                                                                                                                      |   |             | 602,752 |   |         |   | 577,672 |   |
| Total deposits                                                                                                                                        |   |             | 638,927 |   |         |   | 630,694 |   |
| Federal Home Loan Bank advances, short-term                                                                                                           |   |             | 45,000  |   |         |   | 77,000 |   |
| Federal Home Loan Bank advances, long-term                                                                                                            |   |             | 40,000  |   |         |   | 60,000 |   |
| Accrued expenses and other liabilities                                                                                                                |   |             | 5,015   |   |         |   | 4,403 |   |
| Total liabilities                                                                                                                                     |   |             | 728,942 |   |         |   | 772,097 |   |
| Commitments and contingent liabilities                                                                                                                |   |             |    |   |         |   |   |   |
| Stockholders’ equity                                                                                                                            |   |             |    |   |         |   |   |   |
| Nonredeemable serial preferred stock, $.01 par value;25,000,000 shares authorized; issued and outstanding — none                                |   |             | — |   |         |   | — |   |
| Common stock, $0.01 par value; 100,000,000 authorized;December 31, 2010 — 9,558,960 shares issuedJune 30, 2010 — 10,595,640 shares issued |   |             | 96      |   |         |   | 147 |   |
| Additional paid-in capital                                                                                                                            |   |             | 100,453 |   |         |   | 59,513 |   |
| Retained earnings                                                                                                                                     |   |             | 58,110  |   |         |   | 54,996 |   |
| Accumulated other comprehensive income, net of tax                                                                                                    |   |             | 37      |   |         |   | 32 |   |
| Unearned employee stock ownership plan (ESOP) shares                                                                                                  |   |             | (5,314  | )      |         |   | (1,706 | ) |
| Treasury stock, at cost (December 31, 2010 — none;June 30, 2010 — 1,034,670 shares)                                                       |   |             | — |   |         |   | (18,277 | ) |
| Total stockholders’ equity                                                                                                                      |   |             | 153,382 |   |         |   | 94,705 |   |
| Total liabilities and stockholders’ equity                                                                                                      |   | $                | 882,324 |   |         | $      | 866,802 |   |
| The accompanying notes are an integral part of these unaudited consolidated financial statements                                                      |   |

----

Table of Contents

Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)

|                                                                                             |   | Three Months EndedDecember 31, |   |   | Six Months EndedDecember 31, |   |
|--------------------------------------------------------------------------------------------------|--------|--------------------------------|--------|--------|------------------------------|--------|
|                                                                                             |   | 2010                           |   |   | 2009                         |   |   | 2010 |   |   | 2009 |   |
| Interest income                                                                                  |   |                           |   |   |                         |   |   |   |   |   |   |   |
| Interest and fees on loans                                                                       |   | $                              | 11,076 |   |                         | $      | 11,020 |   |   | $ | 22,107 |   |   | $ | 22,052 |   |
| Interest on securities, taxable                                                                  |   |                           | 54     |   |                         |   | 92 |   |   |   | 120 |   |   |   | 195 |   |
| Federal Home Loan Bank dividends                                                                 |   |                           | 12     |   |                         |   | — |   |   |   | 25 |   |   |   | 27 |   |
| Other interest                                                                                   |   |                           | 58     |   |                         |   | 105 |   |   |   | 139 |   |   |   | 263 |   |
| Total interest income                                                                            |   |                           | 11,200 |   |                         |   | 11,217 |   |   |   | 22,391 |   |   |   | 22,537 |   |
| Interest expense                                                                                 |   |                           |   |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Interest on deposits                                                                             |   |                           | 2,376  |   |                         |   | 2,746 |   |   |   | 4,865 |   |   |   | 5,553 |   |
| Interest on borrowings                                                                           |   |                           | 1,252  |   |                         |   | 1,709 |   |   |   | 2,840 |   |   |   | 4,032 |   |
| Total interest expense                                                                           |   |                           | 3,628  |   |                         |   | 4,455 |   |   |   | 7,705 |   |   |   | 9,585 |   |
| Net interest income                                                                              |   |                           | 7,572  |   |                         |   | 6,762 |   |   |   | 14,686 |   |   |   | 12,952 |   |
| Provision for loan losses                                                                        |   |                           | 200    |   |                         |   | 5,650 |   |   |   | 950 |   |   |   | 6,515 |   |
| Net interest income after provision for loan losses                                              |   |                           | 7,372  |   |                         |   | 1,112 |   |   |   | 13,736 |   |   |   | 6,437 |   |
| Noninterest income                                                                               |   |                           |   |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Service charges and fees                                                                         |   |                           | 462    |   |                         |   | 578 |   |   |   | 913 |   |   |   | 1,195 |   |
| ATM fees and charges                                                                             |   |                           | 510    |   |                         |   | 470 |   |   |   | 1,013 |   |   |   | 920 |   |
| Referral commissions                                                                             |   |                           | 75     |   |                         |   | 77 |   |   |   | 150 |   |   |   | 158 |   |
| Loss on equity investment                                                                        |   |                           | (60    | )      |                         |   | (75 | ) |   |   | (120 | ) |   |   | (150 | ) |
| Bank-owned life insurance                                                                        |   |                           | 124    |   |                         |   | 121 |   |   |   | 248 |   |   |   | 243 |   |
| Other noninterest income                                                                         |   |                           | 4      |   |                         |   | 22 |   |   |   | 9 |   |   |   | 27 |   |
| Total noninterest income                                                                         |   |                           | 1,115  |   |                         |   | 1,193 |   |   |   | 2,213 |   |   |   | 2,393 |   |
| Noninterest expense                                                                              |   |                           |   |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Salaries and benefits                                                                            |   |                           | 2,286  |   |                         |   | 2,119 |   |   |   | 4,520 |   |   |   | 4,261 |   |
| Occupancy and equipment                                                                          |   |                           | 596    |   |                         |   | 585 |   |   |   | 1,181 |   |   |   | 1,182 |   |
| ATM expense                                                                                      |   |                           | 452    |   |                         |   | 426 |   |   |   | 903 |   |   |   | 837 |   |
| Advertising and promotional                                                                      |   |                           | 124    |   |                         |   | 107 |   |   |   | 203 |   |   |   | 211 |   |
| Professional services                                                                            |   |                           | 361    |   |                         |   | 216 |   |   |   | 616 |   |   |   | 399 |   |
| Federal deposit insurance premiums                                                               |   |                           | 274    |   |                         |   | 240 |   |   |   | 535 |   |   |   | 491 |   |
| Postage                                                                                          |   |                           | 74     |   |                         |   | 73 |   |   |   | 140 |   |   |   | 137 |   |
| Telephone                                                                                        |   |                           | 174    |   |                         |   | 169 |   |   |   | 349 |   |   |   | 350 |   |
| REO and foreclosure expense                                                                      |   |                           | 71     |   |                         |   | 4 |   |   |   | 254 |   |   |   | (6 | ) |
| Other operating expense                                                                          |   |                           | 424    |   |                         |   | 381 |   |   |   | 825 |   |   |   | 730 |   |
| Total noninterest expense                                                                        |   |                           | 4,836  |   |                         |   | 4,320 |   |   |   | 9,526 |   |   |   | 8,592 |   |
| Income (loss) before income tax expense                                                          |   |                           | 3,651  |   |                         |   | (2,015 | ) |   |   | 6,423 |   |   |   | 238 |   |
| Income tax expense (benefit)                                                                     |   |                           | 1,381  |   |                         |   | (809 | ) |   |   | 2,388 |   |   |   | 34 |   |
| Net income (loss)                                                                                |   | $                              | 2,270  |   |                         | $      | (1,206 | ) |   | $ | 4,035 |   |   | $ | 204 |   |
| Comprehensive income (loss)                                                                      |   | $                              | 2,265  |   |                         | $      | (1,219 | ) |   | $ | 4,040 |   |   | $ | 187 |   |
| Earnings (loss) per common share:                                                                |   |                           |   |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Basic                                                                                            |   | $                              | 0.24   |   |                         | $      | (0.13 | ) |   | $ | 0.43 |   |   | $ | 0.02 |   |
| Diluted                                                                                          |   | $                              | 0.24   |   |                         | $      | (0.13 | ) |   | $ | 0.43 |   |   | $ | 0.02 |   |
| The accompanying notes are an integral part of these unaudited consolidated financial statements |   |

----

Table of Contents

Consolidated Statements of Stockholders’ Equity

|                                                                                                                            |   |                |   | Common Stock |       |   |   |                       |   |              |    |                                        |   |                 | Treasury Stock |   |    |   |
|---------------------------------------------------------------------------------------------------------------------------------|--------|---------------------|--------|--------------|------------|--------|--------|----------------------------|--------|-------------------|---------|---------------------------------------------|--------|----------------------|----------------|--------|---------|--------|
|                                                                                                                            |   | ComprehensiveIncome |   | Shares       |       | Amount |   | Additional Paid-in Capital |   | Retained Earnings |    | Accumulated Other Comprehensive Income, net |   | Unearned ESOP Shares |           |   | Shares  |   | Amount |   | Total |   |
| Balance June 30, 2010                                                                                                           |   |                |   |         | 10,595,640 |   | $      | 147                        |   | $                 | 59,513  |                                        | $      | 54,996               |           | $      | 32      |   | $ | (1,706 | ) |   | (1,034,670 | ) | $ | (18,277 | ) | $ | 94,705 |   |
| Comprehensive income                                                                                                            |   |                |   |         |       |   |   |                       |   |              |    |                                        |   |                 |           |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net income for the six months ended December 31, 2010                                                                           |   | $                   | 4,035  |         | —    |   |   | —                    |   |              | — |                                        |   | 4,035                |           |   | — |   |   | — |   |   | — |   |   | — |   |   | 4,035 |   |
| Other comprehensive income – unrealized loss on securities, net of tax                                                    |   |                | 5      |         | —    |   |   | —                    |   |              | — |                                        |   | —              |           |   | 5       |   |   | — |   |   | — |   |   | — |   |   | 5 |   |
| Total comprehensive income                                                                                                      |   | $                   | 4,040  |         |       |   |   |                       |   |              |    |                                        |   |                 |           |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Dividends declared ($0.20 per share) *                                                                                          |   |                |   |         | —    |   |   | —                    |   |              | — |                                        |   | (921                 | )              |   | — |   |   | — |   |   | — |   |   | — |   |   | (921 | ) |
| Items relating to Conversion and stock offering:                                                                                |   |                |   |         |       |   |   |                       |   |              |    |                                        |   |                 |           |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Treasury stock retired pursuant to reorganization                                                                               |   |                |   |         | (1,034,670 | )      |   | (14                        | )      |              | (18,263 | )                                           |   | —              |           |   | — |   |   | — |   |   | 1,034,670 |   |   | 18,277 |   |   | — |   |
| Cancellation of K-Fed Mutual Holding Company shares and fractional shares                                                       |   |                |   |         | (6,377,010 | )      |   | (101                       | )      |              | 101     |                                        |   | —              |           |   | — |   |   | — |   |   | — |   |   | — |   |   | — |   |
| Proceeds from stock offering, net of expense of $4,665                                                                          |   |                |   |         | 6,375,000  |   |   | 64                         |   |              | 59,021  |                                        |   | —              |           |   | — |   |   | — |   |   | — |   |   | — |   |   | 59,085 |   |
| Purchase of shares by ESOP pursuant to reorganization                                                                           |   |                |   |         | —    |   |   | —                    |   |              | — |                                        |   | —              |           |   | — |   |   | (3,825 | ) |   | — |   |   | — |   |   | (3,825 | ) |
| Stock options earned                                                                                                            |   |                |   |         | —    |   |   | —                    |   |              | 41      |                                        |   | —              |           |   | — |   |   | — |   |   | — |   |   | — |   |   | 41 |   |
| Allocation of stock awards                                                                                                      |   |                |   |         | —    |   |   | —                    |   |              | 55      |                                        |   | —              |           |   | — |   |   | — |   |   | — |   |   | — |   |   | 55 |   |
| Allocation of ESOP common stock                                                                                                 |   |                |   |         | —    |   |   | —                    |   |              | (15     | )                                           |   | —              |           |   | — |   |   | 217 |   |   | — |   |   | — |   |   | 202 |   |
| Balance December 31, 2010                                                                                                       |   |                |   |         | 9,558,960  |   | $      | 96                         |   | $                 | 100,453 |                                        | $      | 58,110               |           | $      | 37      |   | $ | (5,314 | ) |   | — |   | $ | — |   | $ | 153,382 |   |
|                                                                                                                            |
| * K-Fed Mutual Holding Company waived its receipt of dividends for the quarter ended September 30, 2010 on the shares it owned. |
|                                                                                                                            |
|                                                                                                                            |
|                                                                                                                            |
| The accompanying notes are an integral part of these unaudited consolidated financial statements                                |
|                                                                                                                            |

----

Table of Contents

Consolidated Statements of Cash Flows

|                                                                                             |   | Six Months EndedDecember 31, |    |
|--------------------------------------------------------------------------------------------------|--------|------------------------------|---------|
|                                                                                             |   | 2010                         |    |   | 2009 |   |
| OPERATING ACTIVITIES                                                                             |   |                         |    |   |   |   |
| Net income                                                                                       |   | $                            | 4,035   |   |   | $ | 204 |   |
| Adjustments to reconcile net income to net cash provided by operating activities:                |   |                         |    |   |   |   |   |   |
| (Accretion) Amortization of net premiums on securities                                           |   |                         | (2      | ) |   |   | 2 |   |
| Accretion of net discounts on loan purchases                                                     |   |                         | (16     | ) |   |   | (14 | ) |
| Amortization of net loan origination costs                                                       |   |                         | 41      |   |   |   | 34 |   |
| Provision for loan losses                                                                        |   |                         | 950     |   |   |   | 6,515 |   |
| Gain on sale of REO                                                                              |   |                         | — |   |   |   | (8 | ) |
| REO direct write-down                                                                            |   |                         | 154     |   |   |   | — |   |
| Depreciation and amortization                                                                    |   |                         | 372     |   |   |   | 390 |   |
| Amortization of core deposit intangible                                                          |   |                         | 25      |   |   |   | 33 |   |
| Loss on equity investment                                                                        |   |                         | 120     |   |   |   | 150 |   |
| Increase in cash surrender value of bank-owned life insurance                                    |   |                         | (248    | ) |   |   | (243 | ) |
| Accretion of debt exchange costs                                                                 |   |                         | — |   |   |   | (4 | ) |
| Allocation of ESOP common stock                                                                  |   |                         | 202     |   |   |   | 203 |   |
| Allocation of stock awards                                                                       |   |                         | 55      |   |   |   | 155 |   |
| Stock options earned                                                                             |   |                         | 41      |   |   |   | 175 |   |
| Net change in accrued interest receivable                                                        |   |                         | 272     |   |   |   | 171 |   |
| Net change in other assets                                                                       |   |                         | 507     |   |   |   | (4,509 | ) |
| Net change in accrued expenses and other liabilities                                             |   |                         | 612     |   |   |   | (246 | ) |
| Net cash provided by operating activities                                                        |   |                         | 7,120   |   |   |   | 3,008 |   |
|                                                                                             |   |                         |    |   |   |   |   |   |
| INVESTING ACTIVITIES                                                                             |   |                         |    |   |   |   |   |   |
| Proceeds from maturities and principal repayments of available-for-sale securities               |   |                         | 772     |   |   |   | 1,042 |   |
| Purchases of held-to-maturity securities                                                         |   |                         | (3,000  | ) |   |   | — |   |
| Proceeds from maturities and principal repayments of held-to-maturity securities                 |   |                         | 835     |   |   |   | 991 |   |
| Net change in interest earning time deposits with other financial institutions                   |   |                         | 8,295   |   |   |   | 6,285 |   |
| Net change in loans                                                                              |   |                         | 22,980  |   |   |   | (18,026 | ) |
| Proceeds from sale of real estate owned                                                          |   |                         | 1,204   |   |   |   | 504 |   |
| Redemption of FHLB stock                                                                         |   |                         | 937     |   |   |   | — |   |
| Purchases of premises and equipment                                                              |   |                         | (662    | ) |   |   | (184 | ) |
| Net cash provided by (used in) investing activities                                              |   |                         | 31,361  |   |   |   | (9,388 | ) |
|                                                                                             |   |                         |    |   |   |   |   |   |
| FINANCING ACTIVITIES                                                                             |   |                         |    |   |   |   |   |   |
| Repayment of FHLB advances                                                                       |   |                         | (52,000 | ) |   |   | (60,000 | ) |
| Dividends paid on common stock                                                                   |   |                         | (921    | ) |   |   | (928 | ) |
| Purchase of treasury stock                                                                       |   |                         | — |   |   |   | (114 | ) |
| Net change in deposits                                                                           |   |                         | 8,233   |   |   |   | 58,006 |   |
| Net proceeds from stock offering                                                                 |   |                         | 59,085  |   |   |   | — |   |
| Purchase of shares by ESOP pursuant to reorganization                                            |   |                         | (3,825  | ) |   |   | — |   |
| Change in State of California time deposit                                                       |   |                         | — |   |   |   | (15,000 | ) |
| Net cash provided by (used in) financing activities                                              |   |                         | 10,572  |   |   |   | (18,036 | ) |
|                                                                                             |   |                         |    |   |   |   |   |   |
| Net increase (decrease) in cash and cash equivalents                                             |   |                         | 49,053  |   |   |   | (24,416 | ) |
| Beginning cash and cash equivalents                                                              |   |                         | 39,560  |   |   |   | 73,705 |   |
| Ending cash and cash equivalents                                                                 |   | $                            | 88,613  |   |   | $ | 49,289 |   |
|                                                                                             |   |                         |    |   |   |   |   |   |
| The accompanying notes are an integral part of these unaudited consolidated financial statements |   |

----

Table of Contents

Notes to Consolidated Financial Statements

----

Table of Contents

----

Table of Contents

|                                                |   | Three months endedDecember 31,                |      |   | Six months endedDecember 31, |   |
|-----------------------------------------------------|--------|-----------------------------------------------|-----------|--------|------------------------------|--------|
|                                                |   | 2010                                          |      |   | 2009                         |   |   | 2010 |   |   | 2009 |   |
| Basic                                               |   | (Dollars in thousands, except per share data) |      |
| Net income (loss)                                   |   | $                                             | 2,270     |   |                         | $      | (1,206 | ) |   | $ | 4,035 |   |   |   | 204 |   |
| Weighted average common shares outstanding          |   |                                          | 9,266,818 |   |                         |   | 9,420,793 |   |   |   | 9,352,573 |   |   |   | 9,418,324 |   |
| Basic earnings (loss) per share                     |   | $                                             | 0.24      |   |                         | $      | (0.13 | ) |   | $ | 0.43 |   |   |   | 0.02 |   |
|                                                |   |                                          |      |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Diluted                                             |   |                                          |      |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Net income (loss)                                   |   | $                                             | 2,270     |   |                         | $      | (1,206 | ) |   | $ | 4,035 |   |   |   | 204 |   |
|                                                |   |                                          |      |   |                         |   |   |   |   |   |   |   |   |   |   |   |
| Weighted average common shares outstanding          |   |                                          | 9,266,818 |   |                         |   | 9,420,793 |   |   |   | 9,352,573 |   |   |   | 9,418,324 |   |
| Dilutive effect of stock options                    |   |                                          | —   |   |                         |   | — |   |   |   | 240 |   |   |   | — |   |
| Average shares and dilutive potential common shares |   |                                          | 9,266,818 |   |                         |   | 9,420,793 |   |   |   | 9,352,813 |   |   |   | 9,418,324 |   |
| Diluted earnings (loss) per share                   |   | $                                             | 0.24      |   |                         | $      | (0.13 | ) |   | $ | 0.43 |   |   |   | 0.02 |   |

----

Table of Contents

|                                              |   |                   |   |   | Fair Value Measurements Using                                  |   |
|---------------------------------------------------|--------|------------------------|--------|--------|----------------------------------------------------------------|--------|
| Assets at December 31, 2010:                      |   | Total                  |   |   | Quoted Prices in Active Markets for Identical Assets (Level 1) |   |   | Significant Other Observable Inputs (Level 2) |   |   | Significant Unobservable Inputs(Level 3) |   |
|                                              |   | (Dollars in thousands) |   |
| Available-for-sale securities                     |   |                   |   |   |                                                           |   |   |   |   |   |   |   |
| Mortgage-backed securities (residential)          |   | $                      | 252    |   |                                                           | $      | — |   |   | $ | 252 |   |   | $ | — |   |
| Collateralized mortgage obligations (residential) |   | $                      | 1,276  |   |                                                           | $      | — |   |   | $ | 1,276 |   |   | $ | — |   |
|                                              |   |                   |   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |
| Assets at June 30, 2010:                          |   |                   |   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |
|                                              |   |                   |   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |
| Available-for-sale securities                     |   |                   |   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed securities (residential)          |   | $                      | 341    |   |                                                           | $      | — |   |   | $ | 341 |   |   | $ | — |   |
| Collateralized mortgage obligations (residential) |   | $                      | 1,949  |   |                                                           | $      | — |   |   | $ | 1,949 |   |   | $ | — |   |

----

Table of Contents

|                         |   |                   |   | Fair Value Measurements Using                                  |   |
|------------------------------|--------|------------------------|--------|----------------------------------------------------------------|--------|
| Assets at December 31, 2010: |   | Total                  |   | Quoted Prices in Active Markets for Identical Assets (Level 1) |   | Significant Other Observable Inputs (Level 2) |   | Significant Unobservable Inputs(Level 3) |   |
|                         |   | (Dollars in thousands) |   |
| Impaired loans               |   | $                      | 18,115 |                                                           |   | $ | — |   |   | $ | — |   |   | $ | 18,115 |   |
|                         |   |                   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
| Assets at June 30, 2010:     |   |                   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
|                         |   |                   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
| Impaired loans               |   | $                      | 20,829 |                                                           |   | $ | — |   |   | $ | — |   |   | $ | 20,829 |   |

|                         |   |                   |   | Fair Value Measurements Using                                  |   |
|------------------------------|--------|------------------------|--------|----------------------------------------------------------------|--------|
| Assets at December 31, 2010: |   | Total                  |   | Quoted Prices in Active Markets for Identical Assets (Level 1) |   | Significant Other Observable Inputs (Level 2) |   | Significant Unobservable Inputs(Level 3) |   |
|                         |   | (Dollars in thousands) |   |
| Real estate owned            |   | $                      | 798    |                                                           |   | $ | — |   |   | $ | — |   |   | $ | 798 |   |
|                         |   |                   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
| Assets at June 30, 2010:     |   |                   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
|                         |   |                   |   |                                                           |   |   |   |   |   |   |   |   |   |   |   |   |
| Real estate owned            |   | $                      | 429    |                                                           |   | $ | — |   |   | $ | — |   |   | $ | 429 |   |

----

Table of Contents

|                                                           |   | December 31, 2010 |    |   | June 30, 2010 |   |
|----------------------------------------------------------------|--------|-------------------|---------|--------|---------------|--------|
|                                                           |   | CarryingAmount    |    |   | FairValue     |   |   | CarryingAmount |   |   | FairValue |   |
|                                                           |   | (In thousands)    |    |
| Financial assets:                                              |   |              |    |   |          |   |   |   |   |   |   |   |
| Cash and cash equivalents                                      |   | $                 | 88,613  |   |          | $      | 88,613 |   |   | $ | 39,560 |   |   | $ | 39,560 |   |
| Interest earning time deposits in other financial institutions |   |              | 10,972  |   |          |   | 10,972 |   |   |   | 19,267 |   |   |   | 19,267 |   |
| Securities held-to-maturity                                    |   |              | 5,916   |   |          |   | 6,045 |   |   |   | 3,751 |   |   |   | 3,866 |   |
| Federal Home Loan Bank Stock                                   |   |              | 11,242  |   |          | NA     |   |   |   | 12,179 |   |   | NA |   |
| Loans receivable, net                                          |   |              | 714,691 |   |          |   | 737,254 |   |   |   | 737,156 |   |   |   | 756,778 |   |
| Accrued interest receivable                                    |   |              | 2,962   |   |          |   | 2,962 |   |   |   | 3,234 |   |   |   | 3,234 |   |
| Financial liabilities:                                         |   |              |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                                       |   |              | 638,927 |   |          |   | 645,224 |   |   |   | 630,694 |   |   |   | 637,684 |   |
| Borrowings                                                     |   |              | 85,000  |   |          |   | 87,729 |   |   |   | 137,000 |   |   |   | 141,773 |   |

----

Table of Contents

|                                               |   | FairValue              |   | GrossUnrealizedGains |   | GrossUnrealizedLosses |   | AmortizedCost |    |
|----------------------------------------------------|--------|------------------------|--------|----------------------|--------|-----------------------|--------|---------------|---------|
|                                               |   | (Dollars in thousands) |   |
| December 31, 2010                                  |   |                   |   |                 |   |                  |   |          |    |
| Mortgage-backed securities (residential):          |   |                   |   |                 |   |                  |   |          |    |
| Freddie Mac                                        |   | $                      | 252    |                 | $      | 7                     |   | $        | — |   | $ | 245 |   |
| Collateralized mortgage obligations (residential): |   |                   |   |                 |   |                  |   |          |    |   |   |   |   |
| Freddie Mac                                        |   |                   | 1,276  |                 |   | 56                    |   |          | — |   |   | 1,220 |   |
| Total                                              |   | $                      | 1,528  |                 | $      | 63                    |   | $        | — |   | $ | 1,465 |   |
|                                               |   |                   |   |                 |   |                  |   |          |    |   |   |   |   |
| June 30, 2010                                      |   |                   |   |                 |   |                  |   |          |    |   |   |   |   |
| Mortgage-backed securities (residential):          |   |                   |   |                 |   |                  |   |          |    |   |   |   |   |
| Freddie Mac                                        |   | $                      | 341    |                 | $      | 9                     |   | $        | — |   | $ | 332 |   |
| Collateralized mortgage obligations (residential): |   |                   |   |                 |   |                  |   |          |    |   |   |   |   |
| Freddie Mac                                        |   |                   | 1,949  |                 |   | 48                    |   |          | (3      | ) |   | 1,904 |   |
| Total                                              |   | $                      | 2,290  |                 | $      | 57                    |   | $        | (3      | ) | $ | 2,236 |   |
|                                               |   |                   |   |                 |   |                  |   |          |    |   |   |   |   |

|                                               |   | Amortized Cost         |   | GrossUnrecognizedGains |    | GrossUnrecognizedLosses |   | FairValue |    |
|----------------------------------------------------|--------|------------------------|--------|------------------------|---------|-------------------------|--------|-----------|---------|
|                                               |   | (Dollars in thousands) |   |
| December 31, 2010                                  |   |                   |   |                   |    |                    |   |      |    |
| U.S. government and federal agency bonds           |   |                   | 3,000  |                   | ─ |                    |   | ─   |    |   | 3,000 |   |
| Mortgage-backed securities (residential):          |   |                   |   |                   |    |                    |   |      |    |   |   |   |
| Fannie Mae                                         |   | $                      | 151    |                   | $       | 2                       |   | $         | ─ |   | $ | 153 |   |
| Freddie Mac                                        |   |                   | 119    |                   |    | 4                       |   |      | ─ |   |   | 123 |   |
| Ginnie Mae                                         |   |                   | 56     |                   |    | 2                       |   |      | ─ |   |   | 58 |   |
| Collateralized mortgage obligations (residential): |   |                   |   |                   |    |                    |   |      |    |   |   |   |   |
| Fannie Mae                                         |   |                   | 1,128  |                   |    | 48                      |   |      | ─ |   |   | 1,176 |   |
| Freddie Mac                                        |   |                   | 1,462  |                   |    | 73                      |   |      | ─ |   |   | 1,535 |   |
| Total                                              |   | $                      | 5,916  |                   | $       | 129                     |   | $         | ─ |   | $ | 6,045 |   |
|                                               |   |                   |   |                   |    |                    |   |      |    |   |   |   |   |
| June 30, 2010                                      |   |                   |   |                   |    |                    |   |      |    |   |   |   |   |
| Mortgage-backed securities (residential):          |   |                   |   |                   |    |                    |   |      |    |   |   |   |   |
| Fannie Mae                                         |   | $                      | 162    |                   | $       | 2                       |   | $         | ─ |   | $ | 164 |   |
| Freddie Mac                                        |   |                   | 131    |                   |    | 5                       |   |      | ─ |   |   | 136 |   |
| Ginnie Mae                                         |   |                   | 60     |                   |    | 2                       |   |      | ─ |   |   | 62 |   |
| Collateralized mortgage obligations (residential): |   |                   |   |                   |    |                    |   |      |    |   |   |   |   |
| Fannie Mae                                         |   |                   | 1,352  |                   |    | 34                      |   |      | ─ |   |   | 1,386 |   |
| Freddie Mac                                        |   |                   | 2,046  |                   |    | 79                      |   |      | (7 )    |   |   | 2,118 |   |
| Total                                              |   | $                      | 3,751  |                   | $       | 122                     |   | $         | (7)     |   | $ | 3,866 |   |

----

Table of Contents

|                                          |   | December 31,2010 |    |   | June 30,2010 |   |
|-----------------------------------------------|--------|------------------|---------|--------|--------------|--------|
| Real Estate:                                  |   |             |    |   |         |   |
| One-to-four family residential, fixed rate    |   | $                | 249,168 |   |         | $      | 276,995 |   |
| One-to-four family residential, variable rate |   |             | 54,762  |   |         |   | 58,636 |   |
| Multi-family residential, variable rate       |   |             | 291,539 |   |         |   | 278,397 |   |
| Commercial real estate, variable rate         |   |             | 112,191 |   |         |   | 113,458 |   |
|                                          |   |             | 707,660 |   |         |   | 727,486 |   |
| Consumer:                                     |   |             |    |   |         |   |   |   |
| Automobile                                    |   |             | 23,040  |   |         |   | 29,492 |   |
| Other consumer loans, primarily unsecured     |   |             | 13,794  |   |         |   | 13,768 |   |
|                                          |   |             | 36,834  |   |         |   | 43,260 |   |
| Total loans                                   |   |             | 744,494 |   |         |   | 770,746 |   |
| Deferred net loan origination costs           |   |             | 657     |   |         |   | 607 |   |
| Net discounts on purchased loans              |   |             | (43     | )      |         |   | (59 | ) |
| Allowance for loan losses                     |   |             | (12,302 | )      |         |   | (13,309 | ) |
|                                          |   | $                | 732,806 |   |         | $      | 757,985 |   |

|                         |   | Three months ended December 31, |   |   | Six months endedDecember 31, |   |
|------------------------------|--------|---------------------------------|--------|--------|------------------------------|--------|
|                         |   | 2010                            |   |   | 2009                         |   |   | 2010 |   |   | 2009 |   |
| Balance, beginning of period |   | $                               | 12,692 |   |                         | $      | 5,297 |   |   | $ | 13,309 |   |   | $ | 4,586 |   |
| Provision for loan losses    |   |                            | 200    |   |                         |   | 5,650 |   |   |   | 950 |   |   |   | 6,515 |   |
| Recoveries                   |   |                            | 135    |   |                         |   | 10 |   |   |   | 170 |   |   |   | 46 |   |
| Loans charged off            |   |                            | (725   | )      |                         |   | (217 | ) |   |   | (2,127 | ) |   |   | (407 | ) |
| Balance, end of period       |   | $                               | 12,302 |   |                         | $      | 10,740 |   |   | $ | 12,302 |   |   | $ | 10,740 |   |

----

Table of Contents

|                                          |   | One-to-four family |   |   | Multi-family residential |   |   | Commercial real estate |   |   | Automobile |   |   | Other  |   |   | Total  |   |
|-----------------------------------------------|--------|--------------------|--------|--------|--------------------------|--------|--------|------------------------|--------|--------|------------|--------|--------|--------|--------|--------|--------|--------|
| Allowance for loan losses:                    |   |               |   |   |                     |   |   |                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Ending allowance balance attributed to loans: |   |               |   |   |                     |   |   |                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Individually evaluated for impairment         |   | $                  | 3,337  |   |                     | $      | 967    |                   |   | $      | 504        |   |   | $      | _      |   |   | $      | _ |   |   | $ | 4,808 |   |
| Collectively evaluated for impairment         |   |               | 2,608  |   |                     |   | 3,089  |                   |   |   | 1,647      |   |   |   | 118    |   |   |   | 32 |   |   |   | 7,494 |   |
| Total ending allowance balance                |   | $                  | 5,945  |   |                     | $      | 4,056  |                   |   | $      | 2,151      |   |   | $      | 118    |   |   | $      | 32 |   |   | $ | 12,302 |   |

|                                  |   | One-to-four family |    |   | Multi-family residential |   |    | Commercial real estate |   |   | Automobile |   |   | Other  |   |   | Total  |   |
|---------------------------------------|--------|--------------------|---------|--------|--------------------------|--------|---------|------------------------|--------|--------|------------|--------|--------|--------|--------|--------|--------|--------|
| Loans:                                |   |               |    |   |                     |   |    |                   |   |   |       |   |   |   |   |   |   |   |   |   |
| Individually evaluated for impairment |   | $                  | 20,465  |   |                     | $      | 2,443   |                   |   | $      | 4,294      |   |   | $      | _      |   |   | $      | _ |   |   | $ | 27,202 |   |
| Collectively evaluated for impairment |   |               | 284,441 |   |                     |   | 289,096 |                   |   |   | 107,897    |   |   |   | 23,040 |   |   |   | 12,818 |   |   |   | 717,292 |   |
| Total ending loan balance             |   | $                  | 304,906 |   |                     | $      | 291,539 |                   |   | $      | 112,191    |   |   | $      | 23,040 |   |   | $      | 12,818 |   |   | $ | 744,494 |   |

----

Table of Contents

|                                      |   | December 31,2010 |   |   | June 30,2010 |   |
|-------------------------------------------|--------|------------------|--------|--------|--------------|--------|
| Loans with no allocated allowance         |   | $                | 4,279  |   |         | $      | 8,289 |   |
| Loans with allocated allowance            |   |             | 22,923 |   |         |   | 26,120 |   |
|                                      |   | $                | 27,202 |   |         | $      | 34,409 |   |
|                                      |   |             |   |   |         |   |   |   |
| Total allowance for loan losses allocated |   | $                | 4,808  |   |         | $      | 5,291 |   |

|                                |   | Unpaid Principal Balance |    |   | Allowancefor Loan Losses Allocated |   |
|-------------------------------------|--------|--------------------------|---------|--------|------------------------------------|--------|
| With no related allowance recorded: |   |                     |    |   |                               |   |
| One-to-four family                  |   | $                        | 4,279   |   |                               | $      | — |   |
| Multi-family residential            |   |                     | — |   |                               |   | — |   |
| Commercial real estate              |   |                     | — |   |                               |   | — |   |
|                                |   |                     |    |   |                               |   |   |   |
| With an allowance recorded:         |   |                     |    |   |                               |   |   |   |
| One-to-four family                  |   |                     | 16,186  |   |                               |   | 3,337 |   |
| Multi-family residential            |   |                     | 2,443   |   |                               |   | 967 |   |
| Commercial real estate              |   |                     | 4,294   |   |                               |   | 504 |   |
| Total                               |   | $                        | 27,202  |   |                               | $      | 4,808 |   |

|                                                                            |   | Three months endedDecember 31, |   |   | Six months endedDecember 31, |   |
|---------------------------------------------------------------------------------|--------|--------------------------------|--------|--------|------------------------------|--------|
|                                                                            |   | 2010                           |   |   | 2009                         |   |   | 2010 |   |   | 2009 |   |
| Monthly average of individually impaired loans during the period (in thousands) |   | $                              | 27,195 |   |                         | $      | 17,899 |   |   | $ | 29,600 |   |   | $ | 14,886 |   |

----

Table of Contents

| Non-accrual loans:       |   | Non-accrual |   |   | Loans Past Due Over 90 Days Still Accruing |   |
|--------------------------|--------|-------------|--------|--------|--------------------------------------------|--------|
| Real estate loans:       |   |        |   |
| One-to-four family       |   | $           | 20,465 |   |                                       | $      | — |   |
| Multi-family residential |   |        | 2,443  |   |                                       |   | — |   |
| Commercial               |   |        | 4,294  |   |                                       |   | — |   |
| Other loans:             |   |        |   |   |                                       |   |   |   |
| Automobile               |   |        | 19     |   |                                       |   | — |   |
| Other                    |   |        | 6      |   |                                       |   | — |   |
| Total non-accrual loans  |   | $           | 27,227 |   |                                       | $      | — |   |

|               |   | 30-59 DaysDelinquent   |    |   | 60-89 DaysDelinquent |   |    | 90 Days or MoreDelinquent |   |   | Total Delinquent Loans |   |   | Total Current Loans |    |   | Total Loans |   |
|--------------------|--------|------------------------|---------|--------|----------------------|--------|---------|---------------------------|--------|--------|------------------------|--------|--------|---------------------|---------|--------|-------------|--------|
|               |   | (Dollars in thousands) |    |
|               |   |                   |    |   |                 |   |    |                      |   |   |                   |   |   |                |    |   |        |   |
| Real estate loans: |   |                   |    |   |                 |   |    |                      |   |   |                   |   |   |                |    |   |        |   |
| One-to-four family |   | $                      | 1,769   |   |                 | $      | 960     |                      |   | $      | 8,213                  |   |   | $                   | 10,942  |   |        | $      | 292,988 |   |   | $ | 303,930 |   |
| Multi-family       |   |                   | — |   |                 |   | — |                      |   |   | 1,757                  |   |   |                | 1,757   |   |        |   | 289,782 |   |   |   | 291,539 |   |
| Commercial         |   |                   | — |   |                 |   | — |                      |   |   | —                |   |   |                | — |   |        |   | 112,191 |   |   |   | 112,191 |   |
| Other loans:       |   |                   |    |   |                 |   |    |                      |   |   |                   |   |   |                |    |   |        |   |   |   |   |   |   |   |
| Automobile         |   |                   | 80      |   |                 |   | — |                      |   |   | 19                     |   |   |                | 99      |   |        |   | 22,941 |   |   |   | 23,040 |   |
| Other              |   |                   | 1       |   |                 |   | — |                      |   |   | 6                      |   |   |                | 7       |   |        |   | 13,787 |   |   |   | 13,794 |   |
| Total loans        |   | $                      | 1,850   |   |                 | $      | 960     |                      |   | $      | 9,995                  |   |   | $                   | 12,805  |   |        | $      | 731,689 |   |   | $ | 744,494 |   |

----

Table of Contents

|               |   | Pass   |    |   | Special Mention |   |    | Substandard |   |   | Doubtful |   |
|--------------------|--------|--------|---------|--------|-----------------|--------|---------|-------------|--------|--------|----------|--------|
|               |   |   |    |   |            |   |    |        |   |   |     |   |
| Real estate loans: |   |   |    |   |            |   |    |        |   |   |     |   |
| One-to-four family |   | $      | 267,096 |   |            | $      | 8,592   |        |   | $      | 28,242   |   |   | $ | — |   |
| Multi-family       |   |   | 283,433 |   |            |   | 4,419   |        |   |   | 3,687    |   |   |   | — |   |
| Commercial         |   |   | 103,273 |   |            |   | 3,090   |        |   |   | 5,828    |   |   |   | — |   |
| Other loans:       |   |   |    |   |            |   |    |        |   |   |     |   |   |   |   |   |
| Automobile         |   |   | 22,458  |   |            |   | 178     |        |   |   | 366      |   |   |   | 38 |   |
| Other              |   |   | 13,792  |   |            |   | — |        |   |   | 1        |   |   |   | 1 |   |
| Total loans        |   | $      | 690,052 |   |            | $      | 16,279  |        |   | $      | 38,124   |   |   | $ | 39 |   |

|                     |   | Unpaid Principal Balance |    |
|--------------------------|--------|--------------------------|---------|
|                     |   |                     |    |
| One-to-four family loans |   |                     |    |
| Los Angeles County       |   | $                        | 114,033 |   |
| Orange County            |   |                     | 53,618  |   |
| Riverside County         |   |                     | 13,028  |   |
| San Bernardino County    |   |                     | 13,929  |   |
| San Diego County         |   |                     | 26,976  |   |
| Other                    |   |                     | 82,346  |   |
|                     |   | $                        | 303,930 |   |

----

Table of Contents

Management’s Discussion and Analysis of Financial Condition and Results of Operations

----

Table of Contents

----

Table of Contents

|                                                                               |   | For the three months ended December 31, |
|------------------------------------------------------------------------------------|--------|-----------------------------------------|
|                                                                               |   |                                    |   |   | 2010 (1) |   |   |   |   |   |   |   |   | 2009 (1) |   |   |   |   |
|                                                                               |   |                                    |   |   |   |   |   | Average |   |   |   |   |   |   |   |   | Average |   |
|                                                                               |   | Average                                 |   |   |   |   |   | Yield/ |   |   | Average |   |   |   |   |   | Yield/ |   |
|                                                                               |   | Balance                                 |   |   | Interest |   |   | Cost |   |   | Balance |   |   | Interest |   |   | Cost |   |
|                                                                               |   | (Dollars in thousands)                  |
| INTEREST-EARNING ASSETS                                                            |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Loans receivable(2)                                                                |   | $                                       | 738,735 |   |   | $ | 11,076 |   |   |   | 6.00 | % |   | $ | 758,697 |   |   | $ | 11,020 |   |   |   | 5.81 | % |
| Securities(3)                                                                      |   |                                    | 5,645 |   |   |   | 54 |   |   |   | 3.83 | % |   |   | 8,118 |   |   |   | 92 |   |   |   | 4.53 | % |
| Federal funds sold                                                                 |   |                                    | 66,718 |   |   |   | 40 |   |   |   | 0.24 | % |   |   | 32,928 |   |   |   | 20 |   |   |   | 0.24 | % |
| Federal Home Loan Bank stock                                                       |   |                                    | 11,476 |   |   |   | 12 |   |   |   | 0.42 | % |   |   | 12,649 |   |   |   | — |   |   |   | 0.00 | % |
| Interest-earning deposits in other financial institutions                          |   |                                    | 7,239 |   |   |   | 18 |   |   |   | 0.99 | % |   |   | 24,345 |   |   |   | 85 |   |   |   | 1.40 | % |
| Total interest-earning assets                                                      |   |                                    | 829,813 |   |   |   | 11,200 |   |   |   | 5.40 | % |   |   | 836,737 |   |   |   | 11,217 |   |   |   | 5.36 | % |
| Noninterest earning assets                                                         |   |                                    | 40,547 |   |   |   |   |   |   |   |   |   |   |   | 36,631 |   |   |   |   |   |   |   |   |   |
| Total assets                                                                       |   | $                                       | 870,360 |   |   |   |   |   |   |   |   |   |   | $ | 873,368 |   |   |   |   |   |   |   |   |   |
|                                                                               |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| INTEREST-BEARING  LIABILITIES                                            |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Money market                                                                       |   | $                                       | 124,081 |   |   | $ | 208 |   |   |   | 0.67 | % |   | $ | 116,075 |   |   | $ | 284 |   |   |   | 0.98 | % |
| Savings deposits                                                                   |   |                                    | 134,690 |   |   |   | 114 |   |   |   | 0.34 | % |   |   | 129,210 |   |   |   | 157 |   |   |   | 0.49 | % |
| Certificates of deposit                                                            |   |                                    | 325,141 |   |   |   | 2,054 |   |   |   | 2.53 | % |   |   | 304,488 |   |   |   | 2,305 |   |   |   | 3.03 | % |
| Borrowings                                                                         |   |                                    | 103,000 |   |   |   | 1,252 |   |   |   | 4.86 | % |   |   | 168,250 |   |   |   | 1,709 |   |   |   | 4.06 | % |
| Total interest-bearing liabilities                                                 |   |                                    | 686,912 |   |   |   | 3,628 |   |   |   | 2.11 | % |   |   | 718,023 |   |   |   | 4,455 |   |   |   | 2.48 | % |
| Noninterest bearing liabilities                                                    |   |                                    | 58,734 |   |   |   |   |   |   |   |   |   |   |   | 61,725 |   |   |   |   |   |   |   |   |   |
| Total liabilities                                                                  |   |                                    | 745,646 |   |   |   |   |   |   |   |   |   |   |   | 779,748 |   |   |   |   |   |   |   |   |   |
| Equity                                                                             |   |                                    | 124,714 |   |   |   |   |   |   |   |   |   |   |   | 93,620 |   |   |   |   |   |   |   |   |   |
| Total liabilities and equity                                                       |   | $                                       | 870,360 |   |   |   |   |   |   |   |   |   |   | $ | 873,368 |   |   |   |   |   |   |   |   |   |
| Net interest/spread                                                                |   |                                    |   |   |   | $ | 7,572 |   |   |   | 3.29 | % |   |   |   |   |   | $ | 6,762 |   |   |   | 2.88 | % |
|                                                                               |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Margin(4)                                                                          |   |                                    |   |   |   |   |   |   |   |   | 3.65 | % |   |   |   |   |   |   |   |   |   |   | 3.23 | % |
|                                                                               |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio of interest-earning assets to interest bearing liabilities                   |   |                                    | 120.80 | % |   |   |   |   |   |   |   |   |   |   | 116.53 | % |   |   |   |   |   |   |   |   |
|                                                                               |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                               |   |                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| (1) Yields earned and rates paid have been annualized.                             |
| (2) Calculated net of deferred fees, loss reserves and includes non-accrual loans. |
| (3) Calculated based on amortized cost.                                            |
| (4) Net interest income divided by interest-earning assets.                        |
|                                                                               |

----

Table of Contents

|                                                                               |   | For the six months ended December 31, |
|------------------------------------------------------------------------------------|--------|--------------------------------------------|
|                                                                               |   |                                       |   |   | 2010 (1) |   |   |   |   |   |   |   |   | 2009 (1) |   |   |   |   |
|                                                                               |   |                                       |   |   |   |   |   | Average |   |   |   |   |   |   |   |   | Average |   |
|                                                                               |   | Average                                    |   |   |   |   |   | Yield/ |   |   | Average |   |   |   |   |   | Yield/ |   |
|                                                                               |   | Balance                                    |   |   | Interest |   |   | Cost |   |   | Balance |   |   | Interest |   |   | Cost |   |
|                                                                               |   | (Dollars in thousands)                     |
| INTEREST-EARNING ASSETS                                                            |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Loans receivable(2)                                                                |   | $                                          | 744,802 |   |   | $ | 22,107 |   |   |   | 5.94 | % |   | $ | 755,926 |   |   | $ | 22,052 |   |   |   | 5.83 | % |
| Securities(3)                                                                      |   |                                       | 5,730 |   |   |   | 120 |   |   |   | 4.19 | % |   |   | 8,603 |   |   |   | 195 |   |   |   | 4.53 | % |
| Federal funds sold                                                                 |   |                                       | 59,809 |   |   |   | 73 |   |   |   | 0.24 | % |   |   | 44,681 |   |   |   | 58 |   |   |   | 0.26 | % |
| Federal Home Loan Bank stock                                                       |   |                                       | 11,711 |   |   |   | 25 |   |   |   | 0.43 | % |   |   | 12,649 |   |   |   | 27 |   |   |   | 0.43 | % |
| Interest-earning deposits in other financial institutions                          |   |                                       | 11,145 |   |   |   | 66 |   |   |   | 1.18 | % |   |   | 29,382 |   |   |   | 205 |   |   |   | 1.40 | % |
| Total interest-earning assets                                                      |   |                                       | 833,197 |   |   |   | 22,391 |   |   |   | 5.37 | % |   |   | 851,241 |   |   |   | 22,537 |   |   |   | 5.30 | % |
| Noninterest earning assets                                                         |   |                                       | 39,891 |   |   |   |   |   |   |   |   |   |   |   | 41,122 |   |   |   |   |   |   |   |   |   |
| Total assets                                                                       |   | $                                          | 873,088 |   |   |   |   |   |   |   |   |   |   | $ | 892,363 |   |   |   |   |   |   |   |   |   |
|                                                                               |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| INTEREST-BEARING  LIABILITIES                                            |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Money market                                                                       |   | $                                          | 123,623 |   |   | $ | 437 |   |   |   | 0.71 | % |   | $ | 114,191 |   |   | $ | 594 |   |   |   | 1.04 | % |
| Savings deposits                                                                   |   |                                       | 133,750 |   |   |   | 248 |   |   |   | 0.37 | % |   |   | 130,284 |   |   |   | 349 |   |   |   | 0.54 | % |
| Certificates of deposit                                                            |   |                                       | 325,052 |   |   |   | 4,180 |   |   |   | 2.57 | % |   |   | 298,743 |   |   |   | 4,610 |   |   |   | 3.09 | % |
| Borrowings                                                                         |   |                                       | 117,571 |   |   |   | 2,840 |   |   |   | 4.83 | % |   |   | 194,144 |   |   |   | 4,032 |   |   |   | 4.15 | % |
| Total interest-bearing liabilities                                                 |   |                                       | 699,996 |   |   |   | 7,705 |   |   |   | 2.20 | % |   |   | 737,362 |   |   |   | 9,585 |   |   |   | 2.60 | % |
| Noninterest bearing liabilities                                                    |   |                                       | 61,064 |   |   |   |   |   |   |   |   |   |   |   | 61,592 |   |   |   |   |   |   |   |   |   |
| Total liabilities                                                                  |   |                                       | 761,060 |   |   |   |   |   |   |   |   |   |   |   | 798,954 |   |   |   |   |   |   |   |   |   |
| Equity                                                                             |   |                                       | 112,028 |   |   |   |   |   |   |   |   |   |   |   | 93,409 |   |   |   |   |   |   |   |   |   |
| Total liabilities and equity                                                       |   | $                                          | 873,088 |   |   |   |   |   |   |   |   |   |   | $ | 892,363 |   |   |   |   |   |   |   |   |   |
| Net interest/spread                                                                |   |                                       |   |   |   | $ | 14,686 |   |   |   | 3.17 | % |   |   |   |   |   | $ | 12,952 |   |   |   | 2.70 | % |
|                                                                               |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Margin(4)                                                                          |   |                                       |   |   |   |   |   |   |   |   | 3.53 | % |   |   |   |   |   |   |   |   |   |   | 3.04 | % |
|                                                                               |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio of interest-earning assets to interest bearing liabilities                   |   |                                       | 119.03 | % |   |   |   |   |   |   |   |   |   |   | 115.44 | % |   |   |   |   |   |   |   |   |
|                                                                               |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                               |   |                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| (1) Yields earned and rates paid have been annualized.                             |
| (2) Calculated net of deferred fees, loss reserves and includes non-accrual loans. |
| (3) Calculated based on amortized cost.                                            |
| (4) Net interest income divided by interest-earning assets.                        |
|                                                                               |

----

Table of Contents

----

Table of Contents

----

Table of Contents

| ·   | All variable rate one-to-four family residential loans are underwritten using the fully indexed rate. |
|--------------------|-------------------------------------------------------------------------------------------------------|

| ·   | We only lend up to 80% of the lesser of the appraised value or purchase price for one-to-four family residential loans. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------|

| ·   | We only lend up to 70% of the appraised value or purchase price for multi-family residential loans. |
|--------------------|-----------------------------------------------------------------------------------------------------|

----

Table of Contents

| Real Estate Loans by County as of December 31, 2010 |   |
|-----------------------------------------------------|--------|
| County                                              |   | One-to-four family |   |   | Multi-family residential |   |   | Commercial |   |   | Total |   |   | Percent |   |
|                                                |   |   |   |
| Los Angeles                                         |   | $ | 114,033 |   |   | $ | 220,913 |   |   | $ | 64,930 |   |   | $ | 399,876 |   |   |   | 56.51 | % |
| Orange                                              |   |   | 53,618 |   |   |   | 21,601 |   |   |   | 28,055 |   |   |   | 103,274 |   |   |   | 14.59 |   |
| San Diego                                           |   |   | 26,976 |   |   |   | 16,757 |   |   |   | 2,665 |   |   |   | 46,398 |   |   |   | 6.56 |   |
| Riverside                                           |   |   | 13,028 |   |   |   | 6,802 |   |   |   | 9,278 |   |   |   | 29,108 |   |   |   | 4.11 |   |
| San Bernardino                                      |   |   | 13,929 |   |   |   | 16,372 |   |   |   | 4,145 |   |   |   | 34,446 |   |   |   | 4.87 |   |
| Santa Clara                                         |   |   | 22,403 |   |   |   | 569 |   |   |   | — |   |   |   | 22,972 |   |   |   | 3.25 |   |
| Alameda                                             |   |   | 11,605 |   |   |   | 59 |   |   |   | 463 |   |   |   | 12,127 |   |   |   | 1.71 |   |
| Other                                               |   |   | 48,338 |   |   |   | 8,466 |   |   |   | 2,655 |   |   |   | 59,459 |   |   |   | 8.40 |   |
| Total                                               |   | $ | 303,930 |   |   | $ | 291,539 |   |   | $ | 112,191 |   |   | $ | 707,660 |   |   |   | 100.00 | % |

| Non-accrual Real Estate Loans by County as of December 31, 2010 |   |
|-----------------------------------------------------------------|--------|
| County                                                          |   | One-to-four family |   |   | Multi-family residential |   |   | Commercial |   |   | Total |   |   | Percent of Non-accrual to Loans in Each Category |   |
|                                                            |   |   |   |
| Los Angeles                                                     |   | $ | 6,822 |   |   | $ | — |   |   | $ | 1,629 |   |   | $ | 8,451 |   |   |   | 2.11 | % |
| Orange                                                          |   |   | 2,948 |   |   |   | — |   |   |   | — |   |   |   | 2,948 |   |   |   | 2.85 |   |
| San Diego                                                       |   |   | 3,021 |   |   |   | — |   |   |   | 2,665 |   |   |   | 5,686 |   |   |   | 12.25 |   |
| Riverside                                                       |   |   | 1,687 |   |   |   | 229 |   |   |   | — |   |   |   | 1,916 |   |   |   | 6.58 |   |
| San Bernardino                                                  |   |   | 2,517 |   |   |   | 2,214 |   |   |   | — |   |   |   | 4,731 |   |   |   | 13.73 |   |
| Santa Clara                                                     |   |   | 768 |   |   |   | — |   |   |   | — |   |   |   | 768 |   |   |   | 3.34 |   |
| Alameda                                                         |   |   | 978 |   |   |   | — |   |   |   | — |   |   |   | 978 |   |   |   | 8.06 |   |
| Other                                                           |   |   | 1,724 |   |   |   | — |   |   |   | — |   |   |   | 1,724 |   |   |   | 2.90 |   |
| Total                                                           |   | $ | 20,465 |   |   | $ | 2,443 |   |   | $ | 4,294 |   |   | $ | 27,202 |   |   |   | 3.84 | % |

----

Table of Contents

|                                      |   |   Amount |                   |   Percent |   |   Non-performing |   | Percent of Non-accrual to Loans in Each Category |   |
|-------------------------------------------|--------|--------------------|------------------------|---------------------|--------|----------------------------|--------|--------------------------------------------------|--------|
|                                      |   |               | (Dollars in thousands) |                |
|                                      |   |               |                   |                |   |                       |   |                                             |   |   |   |   |   |
| Purchased and serviced by others          |   | $                  | 184,627                |                |   | 60.75                      | %      | $                                                | 13,535 |   |   | 7.33 | % |
| Purchased and servicing transferred to us |   |               | 26,851                 |                |   | 8.83                       |   |                                             | 3,667  |   |   | 13.66 |   |
| Originated and serviced by us             |   |               | 92,452                 |                |   | 30.42                      |   |                                             | 3,263  |   |   | 3.53 |   |
| Total                                     |   | $                  | 303,930                |                |   | 100.00                     | %      | $                                                | 20,465 |   |   | 6.73 | % |

|                 | Loans Delinquent :     |   |            |    |                   |    |
|----------------------|------------------------|--------|-----------------|---------|------------------------|---------|
|                 | 60-89 Days             |   | 90 Days or More |    | Total Delinquent Loans |    |
|                 | Number of Loans        |   | Amount          |    | Number of Loans        |    | Amount |   | Number of Loans |   | Amount |   |
|                 | (Dollars in thousands) |   |
| At December 31, 2010 |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| Real estate loans:   |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| One-to-four family   | 3                      |   | $               | 960     |                   | 21      |   | $ | 8,213 |   | 24 |   | $ | 9,173 |   |
| Multi-family         | —                |   |            | — |                   | 1       |   |   | 1,757 |   | 1 |   |   | 1,757 |   |
| Commercial           | —                |   |            | — |                   | — |   |   | — |   | — |   |   | — |   |
| Other loans:         |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| Automobile           | —                |   |            | — |                   | 3       |   |   | 19 |   | 3 |   |   | 19 |   |
| Home equity          | —                |   |            | — |                   | — |   |   | — |   | — |   |   | — |   |
| Other                | —                |   |            | — |                   | 2       |   |   | 6 |   | 2 |   |   | 6 |   |
| Total loans          | 3                      |   | $               | 960     |                   | 27      |   | $ | 9,995 |   | 30 |   | $ | 10,955 |   |
|                 |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| At June 30, 2010     |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| Real estate loans:   |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| One-to-four family   | 3                      |   | $               | 1,297   |                   | 33      |   | $ | 13,373 |   | 36 |   | $ | 14,670 |   |
| Multi-family         | —                |   |            | — |                   | 2       |   |   | 2,786 |   | 2 |   |   | 2,786 |   |
| Commercial           | —                |   |            | — |                   | — |   |   | — |   | — |   |   | — |   |
| Other loans:         |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| Automobile           | 4                      |   |            | 35      |                   | — |   |   | — |   | 4 |   |   | 35 |   |
| Home equity          | —                |   |            | — |                   | 1       |   |   | 63 |   | 1 |   |   | 63 |   |
| Other                | —                |   |            | — |                   | 2       |   |   | 4 |   | 2 |   |   | 4 |   |
| Total loans          | 7                      |   | $               | 1,332   |                   | 38      |   | $ | 16,226 |   | 45 |   | $ | 17,558 |   |
|                 |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| At June 30, 2009     |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| Real estate loans:   |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| One-to-four family   | 6                      |   | $               | 2,212   |                   | 14      |   | $ | 6,220 |   | 20 |   | $ | 8,432 |   |
| Multi-family         | —                |   |            | — |                   | — |   |   | — |   | — |   |   | — |   |
| Commercial           | —                |   |            | — |                   | — |   |   | — |   | — |   |   | — |   |
| Other loans:         |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |
| Automobile           | 3                      |   |            | 16      |                   | — |   |   | — |   | 3 |   |   | 16 |   |
| Home equity          | —                |   |            | — |                   | — |   |   | — |   | — |   |   | — |   |
| Other                | 11                     |   |            | 16      |                   | 6       |   |   | 11 |   | 17 |   |   | 27 |   |
| Total loans          | 20                     |   | $               | 2,244   |                   | 20      |   | $ | 6,231 |   | 40 |   | $ | 8,475 |   |
|                 |                   |   |            |    |                   |    |   |   |   |   |   |   |   |   |   |

----

Table of Contents

----

Table of Contents

|                                               |   | At December 31,        |    |   | At June 30, |   |    | At June 30, |   |
|----------------------------------------------------|--------|------------------------|---------|--------|-------------|--------|---------|-------------|--------|
|                                               |   | 2010                   |    |   | 2010        |   |    | 2009        |   |
|                                               |   | (Dollars in thousands) |    |
| Non-accrual loans:                                 |   |                   |    |   |        |   |    |        |   |
| Real estate loans:                                 |   |                   |    |   |        |   |    |        |   |
| One-tob-four family                                |   | $                      | 12,883  |   |        | $      | 15,561  |        |   | $ | 6,766 |   |
| Multi-family                                       |   |                   | 1,757   |   |        |   | 2,786   |        |   |   | — |   |
| Commercial                                         |   |                   | 1,629   |   |        |   | — |        |   |   | — |   |
| Other loans:                                       |   |                   |    |   |        |   |    |        |   |   |   |   |
| Automobile                                         |   |                   | 19      |   |        |   | — |        |   |   | — |   |
| Home equity                                        |   |                   | — |   |        |   | 63      |        |   |   | — |   |
| Other                                              |   |                   | 6       |   |        |   | 4       |        |   |   | 11 |   |
| Troubled debt restructurings:                      |   |                   |    |   |        |   |    |        |   |   |   |   |
| One-to-four family                                 |   |                   | 7,582   |   |        |   | 9,193   |        |   |   | 1,859 |   |
| Multi-family                                       |   |                   | 686     |   |        |   | 1,179   |        |   |   | 235 |   |
| Commercial                                         |   |                   | 2,665   |   |        |   | 2,665   |        |   |   | — |   |
| Total non-accrual loans                            |   |                   | 27,227  |   |        |   | 31,451  |        |   |   | 8,871 |   |
|                                               |   |                   |    |   |        |   |    |        |   |   |   |   |
| Real estate owned and repossessed assets:          |   |                   |    |   |        |   |    |        |   |   |   |   |
| Real estate:                                       |   |                   |    |   |        |   |    |        |   |   |   |   |
| One-to-four family                                 |   |                   | 930     |   |        |   | 1,373   |        |   |   | 496 |   |
| Multi-family                                       |   |                   | 443     |   |        |   | — |        |   |   | — |   |
| Commercial                                         |   |                   | — |   |        |   | — |        |   |   | — |   |
| Other:                                             |   |                   |    |   |        |   |    |        |   |   |   |   |
| Automobile                                         |   |                   | — |   |        |   | — |        |   |   | 3 |   |
| Home equity                                        |   |                   | — |   |        |   | — |        |   |   | — |   |
| Other                                              |   |                   | — |   |        |   | — |        |   |   | — |   |
| Total real estate owned and repossessed assets     |   |                   | 1,373   |   |        |   | 1,373   |        |   |   | 499 |   |
|                                               |   |                   |    |   |        |   |    |        |   |   |   |   |
| Total non-performing assets                        |   | $                      | 28,600  |   |        | $      | 32,824  |        |   | $ | 9,370 |   |
| Ratios:                                            |   |                   |    |   |        |   |    |        |   |   |   |   |
| Non-accrual loans to total loans (1)               |   |                   | 3.65    | %      |        |   | 4.08    | %           |   |   | 1.18 | % |
|                                               |   |                   |    |   |        |   |    |        |   |   |   |   |
| Non-performing assets to total assets              |   |                   | 3.24    | %      |        |   | 3.79    | %           |   |   | 1.05 | % |
|                                               |   |                   |    |   |        |   |    |        |   |   |   |   |
| (1) Total loans are net of deferred fees and costs |   |

----

Table of Contents

|                                   |   | December 31,2010       |   |   | June 30,2010 |   |
|----------------------------------------|--------|------------------------|--------|--------|--------------|--------|
|                                   |   | (Dollars in thousands) |   |
| Classified and Special Mention Assets: |   |                   |   |   |         |   |
| Loss                                   |   | $                      | 30     |   |         | $      | 9 |   |
| Doubtful                               |   |                   | 39     |   |         |   | 43 |   |
| Substandard                            |   |                   | 38,124 |   |         |   | 40,513 |   |
| Special Mention                        |   |                   | 16,279 |   |         |   | 10,043 |   |
| Total                                  |   | $                      | 54,472 |   |         | $      | 50,608 |   |

----

Table of Contents

----

Table of Contents

|                            |   | December 31,2010       |   | June 30,2010 |                                             |
|---------------------------------|--------|------------------------|--------|--------------|--------------------------------------------------|
|                            |   | Amount                 |   |         | Percent of Loans in Each Category to Total Loans |   | Amount |   |   | Percent of Loans in Each Category to Total Loans |   |
|                            |   | (Dollars in thousands) |   |
| Real estate loans:              |   |                   |   |         |                                             |   |   |   |   |   |   |   |   |
| One-to-four family              |   | $                      | 5,945  |         |                                             | 40.82 | % | $ | 7,821 |   |   | 43.55 | % |
| Multi-family                    |   |                   | 4,056  |         |                                             | 39.16 |   |   | 3,643 |   |   | 36.12 |   |
| Commercial                      |   |                   | 2,151  |         |                                             | 15.07 |   |   | 1,599 |   |   | 14.72 |   |
| Other loans:                    |   |                   |   |         |                                             |   |   |   |   |   |   |   |   |
| Automobile                      |   |                   | 118    |         |                                             | 3.10 |   |   | 185 |   |   | 3.83 |   |
| Other                           |   |                   | 32     |         |                                             | 1.85 |   |   | 61 |   |   | 1.78 |   |
| Total allowance for loan losses |   | $                      | 12,302 |         |                                             | 100.00 | % | $ | 13,309 |   |   | 100.00 | % |

----

Table of Contents

|                                                |   | Actual |                   | Minimum Capital Requirements |   | Minimum required to be Well Capitalized Under Prompt Corrective Actions Provisions |   |
|-----------------------------------------------------|--------|--------|------------------------|------------------------------|--------|------------------------------------------------------------------------------------|--------|
| December 31, 2010                                   |   | Amount |                   | Ratio                        |   | Amount                                                                             | Ratio  |   | Amount | Ratio |   |
|                                                |   |   | (Dollars in thousands) |                         |
| Total risk-based capital (to risk-weighted assets)  |   | $      | 118,409                |                         | 20.65  | %                                                                                  | $      | 45,882 | 8.00 | % | $ | 57,352 | 10.00 | % |
| Tier 1 risk-based capital (to risk-weighted assets) |   |   | 111,236                |                         | 19.40  |                                                                               |   | 22,941 | 4.00 |   |   | 34,411 | 6.00 |   |
| Tier 1 (core) capital (to adjusted tangible assets) |   |   | 111,236                |                         | 12.68  |                                                                               |   | 35,096 | 4.00 |   |   | 43,870 | 5.00 |   |

|                                                |   | Actual |                   | Minimum Capital Requirements |   | Minimum required to be Well Capitalized Under Prompt Corrective Actions Provisions |   |
|-----------------------------------------------------|--------|--------|------------------------|------------------------------|--------|------------------------------------------------------------------------------------|--------|
| June 30, 2010                                       |   | Amount |                   | Ratio                        |   | Amount                                                                             | Ratio  |   | Amount | Ratio |   |
|                                                |   |   | (Dollars in thousands) |                         |
| Total risk-based capital (to risk-weighted assets)  |   | $      | 88,639                 |                         | 14.73  | %                                                                                  | $      | 48,141 | 8.00 | % | $ | 60,176 | 10.00 | % |
| Tier 1 risk-based capital (to risk-weighted assets) |   |   | 81,111                 |                         | 13.48  |                                                                               |   | 24,070 | 4.00 |   |   | 36,106 | 6.00 |   |
| Tier 1 (core) capital (to adjusted tangible assets) |   |   | 81,111                 |                         | 9.42   |                                                                               |   | 34,425 | 4.00 |   |   | 43,031 | 5.00 |   |

----

Table of Contents

Quantitative and Qualitative Disclosures about Market Risk

----

Table of Contents

| Change in interest rates in basis points (“bp”)(Rate shock in rates) (1)                                                                                                                                                                                                                                                                                                                                   |              | December 31, 2010                    |    |    |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-------------------|--------------------------------------|---------|---------|
|                                                                                                                                                                                                                                                                                                                                                                                                                   |              | Estimated Increase (Decrease) in NPV |    |    | NPV as a percentage of Present Value of Assets (3) |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                   | Estimated NPV (2) | Amount                               |    | Percent |   |   | NPV ratio (4) |   | Increase (Decrease) (basis points) |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                   |              | (Dollars in thousands)               |    |    |
| +300 bp                                                                                                                                                                                                                                                                                                                                                                                                                |              | $                                    | 80,251  | $       | (54,220 | ) | (40 | ) |  % | 9.72 | % | (510 | ) |  bp |
| +200 bp                                                                                                                                                                                                                                                                                                                                                                                                                |              |                                 | 106,679 |    | (27,792 | ) | (21 | ) |   | 12.52 |   | (230 | ) |   |
| +100 bp                                                                                                                                                                                                                                                                                                                                                                                                                |              |                                 | 122,848 |    | (11,623 | ) | (9 | ) |   | 13.94 |   | (88 | ) |   |
| 0 bp                                                                                                                                                                                                                                                                                                                                                                                                                   |              |                                 | 134,471 |    | — |   | — |   |   | 14.82 |   | — |   |   |
| -100 bp                                                                                                                                                                                                                                                                                                                                                                                                                |              |                                 | 142,073 |    | 7,602 |   | 6 |   |   | 15.27 |   | 45 |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                   |              |                                 |    |    |   |   |   |   |   |   |   |   |   |   |
| (1) Assumes an instantaneous uniform change in interest rates at all maturities.(2) NPV is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.(3) Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.(4) NPV Ratio represents NPV divided by the present value of assets. |

Controls and Procedures

Legal Proceedings

----

Table of Contents

Risk Factors

Unregistered Sales of Equity Securities and Use of Proceeds

Defaults Upon Senior Securities

Reserved and Removed

Other Information

----

Table of Contents

Exhibits

| 31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act |
|------|--------------------------------------------------------------------------------------------|
| 31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act |
| 32.1 | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act |
| 32.2 | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act |

----

Table of Contents

KAISER FEDERAL FINANCIAL GROUP, INC. AND SUBSIDIARY

SIGNATURES

| KAISER FEDERAL FINANCIAL GROUP, INC. |
|--------------------------------------|
|                                 |   |
|                                 |   |
|                                 |   |
| Dated: February 11, 2011             |   |
|                                 | BY: /s/ K. M. Hoveland |
|                                 | K. M. Hoveland |
|                                 | President, Chief Executive Officer |
|                                 |   |
|                                 | BY: /s/ Dustin Luton |
|                                 | Dustin Luton |
|                                 | Chief Financial Officer |

----