<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)
     X       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
   -----     EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2005

                                       OR

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

For the transition period from _____ to _____

                        COMMISSION FILE NUMBER: 000-50592

                                  K-FED BANCORP
             (Exact name of registrant as specified in its charter)

FEDERAL                                                      20-0411486
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                          Identification No.)

1359 N. GRAND AVENUE COVINA, CA                                91724
(Address of principal executive office)                      (Zip Code)

                                  (800)524-2274
              (Registrant's telephone number, including area code)

Indicate by check 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 shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes X  No
                     ---   ---

Indicate by check whether the registrant is an accelerated filer (as defined in
Rule 12b-2 of the Exchange Act). Yes    No X
                                    ---   ---

APPLICABLE ONLY TO CORPORATE ISSUERS: Indicate the number of shares outstanding
of each of the issuer's classes of common stock, as of the latest practicable
date: Common Stock, $.01 par value - 14,711,800 shares outstanding as of May 11,
2005.

<PAGE>

                                    FORM 10-Q

                                  K-FED BANCORP
                                TABLE OF CONTENTS


PART I.  FINANCIAL INFORMATION                                            PAGE

Item 1: Financial Statements

        Consolidated Statements of Financial Condition as of
           March 31, 2005 (unaudited)and June 30, 2004
          (audited)                                                         1
        Consolidated Statements of Income and
           Comprehensive Income for the Three and Nine Months
           Ended March 31, 2005 and 2004 (unaudited)                        2
        Consolidated Statement of Stockholders' Equity And
           Other Comprehensive Income for the Nine Months
           Ended March 31, 2005 (unaudited)                                 3
        Consolidated Statements of Cash Flows for the Nine
           Months Ended March 31, 2005 and 2004 (unaudited)                 4
        Selected Notes to Consolidated Financial Statements                 5

Item 2: Management's Discussion and Analysis of Financial
           Condition and Results of Operations                             10

Item 3: Quantitative and Qualitative Disclosures About Market Risk         19

Item 4: Controls and Procedures                                            21

PART II. OTHER INFORMATION

Item 1: Legal Proceedings                                                  22
Item 2: Unregistered Sales of Equity Securities and
           Use of Proceeds                                                 22
Item 3: Defaults upon Senior Securities                                    22
Item 4: Submission of Matters to a Vote of Security Holders                22
Item 5: Other Information                                                  22
Item 6: Exhibits                                                           23

SIGNATURES                                                                 24

<PAGE>
<TABLE>
<CAPTION>
                                          K-FED BANCORP AND SUBSIDIARY
                                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                              DOLLARS IN THOUSANDS
--------------------------------------------------------------------------------------------------------------

                                                                              (UNAUDITED)
                                                                                MARCH 31          JUNE 30
                                                                                 2005               2004
                                                                            -----------------  ---------------
<S>                                                                         <C>                <C>
                                     ASSETS
  Cash and due from banks                                                   $          6,054   $        6,923
  Federal funds sold                                                                  14,005            5,235
                                                                            -----------------  ---------------
      Total cash and cash equivalents                                                 20,059           12,158
   Interest bearing deposits in other financial
    institutions                                                                       9,010            2,970
  Securities available-for-sale                                                       19,299           21,003
  Securities held-to-maturity, fair value of $32,593 and
   $40,940 at March 31, 2005 and June 30, 2004,
    respectively                                                                      33,004           41,361
  Federal Home Loan Bank stock, at cost                                                3,638            3,290
  Loans receivable                                                                   519,964          496,645
  Deferred loan origination fees                                                        (155)            (332)
  Net premium on purchased loans                                                       1,246            2,221
  Allowance for loan losses                                                           (2,269)          (2,328)
                                                                            -----------------  ---------------
      Loans receivable, net                                                          518,786          496,206

  Accrued interest receivable                                                          2,349            2,043
  Premises and equipment, net                                                          1,510            1,524
  Core deposit intangible                                                                604                -
  Goodwill                                                                             3,950                -
  Other assets                                                                         3,672            3,867
                                                                            -----------------  ---------------
        Total assets                                                        $        615,881   $      584,422
                                                                            =================  ===============
                          LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
  Deposits
    Noninterest bearing                                                     $         42,916   $       38,020
    Interest bearing                                                                 428,531          384,933
                                                                            -----------------  ---------------
      Total deposits                                                                 471,447          422,953

  Federal Home Loan Bank advances, short-term                                         10,000           20,000
  Federal Home Loan Bank advances, long-term                                          39,702           50,000
  Accrued expenses and other liabilities                                               2,029            2,353
                                                                            -----------------  ---------------
      Total liabilities                                                              523,178          495,306

COMMITMENTS AND CONTINGENT LIABILITIES
STOCKHOLDERS' EQUITY
  Nonredeemable serial preferred stock, $.01 par value;
    2,000,000 shares authorized; issued and outstanding - none                             -                -
  Common stock, $.01 par value; 18,000,000 authorized;
    March 31, 2005 - 14,711,800 shares issued,
    June 30, 2004 14,548,500 shares issued.                                              147              146

  Additional paid-in capital                                                          57,521           55,083
  Retained earnings                                                                   41,635           38,513
  Accumulated other comprehensive loss, net of tax                                      (233)            (190)
  Unearned employee stock ownership plan shares                                       (4,094)          (4,436)
  Unearned employee stock award shares                                                (2,130)               -
  Treasury stock, at cost (March 31, 2005 - 10,000 shares;
    June 30, 2004 - no shares)                                                          (143)               -
                                                                            -----------------  ---------------

      Total stockholders' equity                                                      92,703           89,116
                                                                            -----------------  ---------------
        Total liabilities and stockholders' equity                          $        615,881   $      584,422
                                                                            =================  ===============


                 THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED FINANCIAL STATEMENTS

                                                        1
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                          K-FED BANCORP AND SUBSIDIARY
                                        CONSOLIDATED STATEMENTS OF INCOME
                                            AND COMPREHENSIVE INCOME
                                                   (UNAUDITED)
                                   DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
---------------------------------------------------------------------------------------------------------------

                                                     THREE MONTHS ENDED                NINE MONTHS ENDED
                                                          MARCH 31                          MARCH 31
                                                -----------------------------    ------------------------------
                                                    2005            2004             2005             2004
                                                -------------   -------------    --------------   -------------
<S>                                             <C>             <C>              <C>              <C>
INTEREST INCOME
  Interest and fees on loans                    $      6,431    $      4,971     $     18,861     $     14,303
  Interest on securities,
    taxable                                              476             492            1,481            1,204
  Federal Home Loan Bank dividends                        38              55              113               83
  Other interest                                         171             375              400              572
                                                -------------   -------------    --------------   -------------
      Total interest income                            7,116           5,893           20,855           16,162
                                                -------------   -------------    --------------   -------------
INTEREST EXPENSE
  Interest on Federal Home Loan Bank
    advances                                             464             373            1,438            1,130
  Interest on deposits                                 2,246           2,181            6,301            6,152
                                                -------------   -------------    --------------   -------------
      Total interest expense                           2,710           2,554            7,739            7,282
                                                -------------   -------------    --------------   -------------
NET INTEREST INCOME                                    4,406           3,339           13,116            8,880
Provision for loan losses                                123             162              275              253
                                                -------------   -------------    --------------   -------------
NET INTEREST INCOME AFTER PROVISION
  FOR LOAN LOSSES                                      4,283           3,177           12,841            8,627
                                                -------------   -------------    --------------   -------------
NONINTEREST INCOME
  Service charges and fees                               444             460            1,385            1,448
  ATM fees and charges                                   338             304              988              875
  Referral commissions                                    49              53              157              163
  Loss on equity investment                              (71)            (24)            (434)            (106)
  Other noninterest income                                22              18               50               44
                                                -------------   -------------    --------------   -------------
      Total noninterest income                           782             811            2,146            2,424
                                                -------------   -------------    --------------   -------------
NONINTEREST EXPENSE
  Salaries and benefits                                1,748           1,354            5,036            3,983
  Occupancy and equipment                                390             320            1,072              967
  ATM expense                                            260             235              774              718
  Advertising and promotional                             83             114              295              267
  Professional services                                  147              98              611              265
  Postage                                                 72              65              198              201
  Telephone                                               74              74              227              224
  Other operating expense                                318             230              902              696
                                                -------------   -------------    --------------   -------------
      Total noninterest expense                        3,092           2,490            9,115            7,321
                                                -------------   -------------    --------------   -------------
INCOME BEFORE INCOME TAX EXPENSE                       1,973           1,498            5,872            3,730
Income tax expense                                       746             589            2,226            1,430
                                                -------------   -------------    --------------   -------------
NET INCOME                                      $      1,227    $        909     $      3,646     $      2,300
                                                =============   =============    ==============   =============
COMPREHENSIVE INCOME                            $      1,112    $        909     $      3,603     $      2,300
                                                =============   =============    ==============   =============
EARNINGS PER COMMON SHARE:
  Basic                                         $       0.09            n/m*     $       0.26             n/m*
  Diluted                                       $       0.09            n/m*     $       0.26             n/m*
* NOT MEANINGFUL.  SEE NOTE 5


               THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED FINANCIAL STATEMENTS

                                                       2
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                                   K-FED BANCORP AND SUBSIDIARY
                                         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                                     AND COMPREHENSIVE INCOME
                                                           (UNAUDITED)
                                                       DOLLARS IN THOUSANDS
---------------------------------------------------------------------------------------------------------------------------------

                                                        COMMON STOCK
                                                   -----------------------
                                                                                                       ACCUMULATED
                                                                            ADDITIONAL                    OTHER        UNEARNED
                                    COMPREHENSIVE                            PAID-IN     RETAINED     COMPREHENSIVE      ESOP
                                       INCOME          SHARES      AMOUNT    CAPITAL     EARNINGS       LOSS, NET       SHARES
                                    ---------------------------------------------------------------------------------------------
<S>                                 <C>              <C>          <C>        <C>         <C>
BALANCE, JUNE 30, 2004                               14,548,500   $    146   $ 55,083    $ 38,513      $      (190)    $  (4,436)

Comprehensive income
   Net Income for the six months
    ended March 31, 2005            $      3,646              -          -          -       3,646                -             -
   Other comprehensive income -
    unrealized loss on
    securities, net of tax                   (43)             -          -          -           -              (43)            -
                                    -------------
    TOTAL COMPREHENSIVE INCOME             3,603
                                    =============
  Dividends paid ($0.10 per share)*                           -          -          -        (524)               -             -
  Issuance of stock awards                              166,300          1      2,344           -                -             -
  Purchase of treasury stock                                  -          -          -           -                -             -
  Allocation of stock awards                                  -          -          -           -                -             -
  Forfeiture of stock awards                             (3,000)         -        (42)          -                -             -
  Allocation of ESOP common stock                             -          -        136           -                -           342
                                    ---------------------------------------------------------------------------------------------

Balance, March 31, 2005                              14,711,800   $    147   $ 57,521    $ 41,635      $      (233)    $  (4,094)
                                    =============================================================================================

(CONTINUED)

                                                     TREASURY STOCK
                                     UNEARNED    ----------------------
                                       STOCK
                                      AWARDS     SHARES        AMOUNT        TOTAL
                                    -------------------------------------------------

BALANCE, JUNE 30, 2004               $      -          -    $         -     $ 89,116

Comprehensive income
   Net Income for the six months
    ended March 31, 2005                    -          -              -        3,646
   Other comprehensive income -
    unrealized loss on
    securities, net of tax                  -           -             -          (43)

    TOTAL COMPREHENSIVE INCOME

  Dividends paid ($0.10 per share)*         -           -             -         (524)
  Issuance of stock awards             (2,345)          -             -            -
  Purchase of treasury stock                -     (10,000)         (143)        (143)
  Allocation of stock awards              173           -             -          173
  Forfeiture of stock awards               42           -             -            -
  Allocation of ESOP common stock           -           -             -          478
                                    -------------------------------------------------

Balance, March 31, 2005              $ (2,130)    (10,000)  $      (143)    $ 92,703
                                    =================================================

* K-Fed Mutual Holding Company waived its receipt of dividends on the 8,861,750 shares it owns.


                       THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED FINANCIAL STATEMENTS

                                                                3
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                       K-FED BANCORP AND SUBSIDIARY
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (UNAUDITED)
                                           DOLLARS IN THOUSANDS
---------------------------------------------------------------------------------------------------------

                                                                         NINE MONTHS ENDED MARCH 31
                                                                      -----------------------------------
                                                                           2005                2004
                                                                      ----------------    ---------------
<S>                                                                   <C>                 <C>
OPERATING ACTIVITIES
  Net income                                                          $       3,646       $       2,300
  Adjustments to reconcile net income to net cash
    from operating activities:
      Amortization of net premium on investments                                126                 131
      Amortization of net premiums on loan purchases                          1,063               2,238
      Accretion of net loan origination fees                                    (51)                (77)
      Accretion of net premiums on purchased
        certificates of deposit                                                 (79)                  -
      Provision for loan losses                                                 275                 253
      Federal Home Loan Bank stock dividend                                    (113)                (83)
      Depreciation and amortization                                             327                 293
      Amortization of core deposit intangible                                    72                   -
      Loss on equity investment                                                 434                 106
      Amortization of debt exchange costs                                       175                   -
      Allocation of ESOP common stock                                           478                   -
      Allocation of stock awards                                                173                   -
      Net change in accrued interest receivable                                (306)               (191)
      Net change in other assets                                                (24)               (253)
      Net changes in accrued expenses and other
        liabilities                                                            (326)                294
                                                                      ----------------    ---------------

        Net cash from operating activities                                    5,870               5,011
                                                                      ----------------    ---------------

INVESTING ACTIVITIES
  Proceeds from maturities of available-for-sale
    investments                                                               1,581                   -
  Purchases of held-to-maturity investments                                  (5,000)            (47,813)
  Proceeds from maturities of held-to-maturity
    investments                                                              13,281              12,647
  Net change in time deposits with other financial
    institutions                                                             (6,040)              3,467
  Purchases of loans                                                       (102,607)           (165,913)
  Net change in loans, excluding loan purchases                              78,764             126,960
  Purchase of Federal Home Loan Bank stock                                   (1,196)               (171)
  Redemption of FHLB stock                                                      961                   -
  Purchase of equity investment                                                (165)             (2,605)
  Net cash received from branch acquisition                                  56,491                   -
  Purchase of premises and equipment                                           (295)               (523)
                                                                      ----------------    ---------------

        Net cash from investing activities                                   35,775             (73,951)
                                                                      ----------------    ---------------

FINANCING ACTIVITIES
  Proceeds from FHLB advances                                               165,916                   -
  Repayment of FHLB advances                                               (185,916)                  -
  Debt exchange costs                                                          (473)                  -
  Net change in deposits                                                    (12,604)            184,029
  Net proceeds from stock issuance                                                -              50,643
  Dividends paid on common stock                                               (524)                  -
  Purchase of treasury stock                                                   (143)                  -
  Distribution to capitalize K-Fed Mutual Holding
    Company                                                                       -                 (50)
                                                                      ----------------    ---------------

        Net cash from financing activities                                  (33,744)            234,622
                                                                      ----------------    ---------------

Net change in cash and cash equivalents                                       7,901             165,682
Cash and cash equivalents, at beginning of year                              12,158              16,190
                                                                      ----------------    ---------------
Cash and cash equivalents, at end of period                           $      20,059       $     181,872
                                                                      ================    ===============


            THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE UNAUDITED FINANCIAL STATEMENTS

                                                    4
</TABLE>

<PAGE>

                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1 - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS: K-Fed Bancorp (or the "Company") is a majority-owned
subsidiary of K-Fed Mutual Holding Company (or the "Parent"). The Company and
its Parent are holding companies. The Company's sole subsidiary, Kaiser Federal
Bank (or the "Bank"), is a federally chartered savings association, which
provides retail and commercial banking services to individuals and business
customers from its five branch locations throughout California. While the Bank
originates all types of retail and commercial real estate loans, the majority of
its residential real estate loans have been purchased from other financial
institutions.

The Company's business activities generally are limited to passive investment
activities and oversight of our investment in the Bank. Unless the context
otherwise requires, all references to the Company include the Bank and the
Company on a consolidated basis.

BASIS OF PRESENTATION: The financial statements of K-Fed Bancorp have been
prepared in conformity with U.S. generally accepted accounting principals (GAAP)
for interim financial information and predominant practices followed by the
financial services industry, and are unaudited. In the opinion of the Company's
management, all adjustments consisting of normal recurring accruals necessary
for a fair presentation of the financial condition and results of operations for
the interim periods included herein have been made.

The results of operations for the three and nine month periods ended March 31,
2005 are not necessarily indicative of the results of operations that may be
expected for any other interim period or for the year ending June 30, 2005.
Certain information and note disclosures normally included in the Company's
annual financial statements have been condensed or omitted. Therefore, these
consolidated financial statements and notes thereto should be read in
conjunction with the consolidated financial statements and notes included in the
Annual Report on Form 10-K filed with the Securities and Exchange Commission.

PRINCIPLES OF CONSOLIDATION: The consolidated financial statements presented in
this quarterly report include the accounts of K-Fed Bancorp and its wholly-owned
subsidiary, Kaiser Federal Bank. All material intercompany balances and
transactions have been eliminated in consolidation.

USE OF ESTIMATES: The preparation of consolidated financial statements in
conformity with GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of income and expenses during the reporting
period. Changes in these estimates and assumptions are considered reasonably
possible and may have a material impact on the consolidated financial statements
and thus actual results could differ from the amounts reported and disclosed
herein. Material estimates that are particularly susceptible to significant
change in the near term relate to the determination of the allowance for loan
losses, the valuation of financial instruments, and mortgage-loan prepayment
assumptions used to determine the effective interest amortization of loan
purchase premiums and discounts.

At March 31, 2005, there were no material changes in the Company's significant
accounting policies or critical accounting estimates from those disclosed in the
Company's Annual Report on Form 10-K filed with the Securities and Exchange
Commission.

                                       5
<PAGE>

NOTE 2 - CHANGE IN REPORTING ENTITY AND EXECUTION OF PLAN OF STOCK ISSUANCE

On July 1, 2003, the Bank consummated its reorganization into a federally
chartered mutual holding company form of organization, whereby the Bank became
the wholly-owned subsidiary of the newly formed Company with the Company
becoming a wholly-owned subsidiary of the newly formed Parent. In accordance
with Statement of Financial Accounting Standards No. 141, "Business
Combinations," when accounting for a transfer of assets or exchange of shares
between entities under common control, the entity that receives the net assets
or the equity interests shall initially recognize the assets and liabilities
transferred at their carrying amounts in the accounts of the transferring entity
at the date of transfer. Therefore, K-Fed Bancorp recorded the acquisition of
the Bank at historical cost.

On November 22, 2003, and amended on February 9, 2004, the Company's Board of
Directors adopted a plan of stock issuance to sell a minority interest of its
common stock to eligible depositors of the Bank in a subscription offering, with
the majority of the common stock owned by K-Fed Mutual Holding Company. The plan
was accomplished through the sale to eligible depositors on March 30, 2004 of
5,686,750 shares, representing 39.09% of the Company's outstanding stock.

The issued shares resulted in gross proceeds of $56.9 million. In connection
with the offering, the Company loaned approximately $4.5 million to the Bank's
employee stock ownership plan to purchase stock and incurred approximately $1.7
million of expenses associated with the offering resulting in net proceeds of
$50.7 million to the Company. The aggregate purchase price was determined by an
independent appraisal. Consistent with the Company's stated intent for use of
the stock offering proceeds, one-half of the total proceeds less offering
expenses ($27.6 million) was invested in the Bank and placed in the Bank's
general funds for general corporate purposes. In addition to the 5,686,750
shares issued to eligible depositors, the Company issued 8,860,750 additional
shares to K-Fed Mutual Holding Company. As a result of the offering, purchasers
in the offering owned 39.09% of K-Fed Bancorp's common stock, and K-Fed Mutual
Holding Company owned 60.91%.

NOTE 3 - EMPLOYEE STOCK OWNERSHIP PLAN

In connection with the stock offering, the Bank established an Employee Stock
Ownership Plan ("ESOP") for the benefit of its employees. The Company issued
454,940 shares of common stock to the ESOP in exchange for a ten-year note in
the amount of approximately $4.5 million. The $4.5 million loan for the ESOP
purchase was borrowed from the Company.

Shares issued to the ESOP are allocated to ESOP participants based on principal
and interest payments made by the ESOP on the loan from the Company. The loan is
secured by shares purchased with the loan proceeds and will be repaid by the
ESOP with funds from the Company's contributions to the ESOP and earnings on
ESOP assets. The loan for the ESOP purchase requires quarterly payments to be
made by the Bank of approximately $139,000, which represents principal plus
interest at 4.00%.

As shares are released from collateral, the Company will report compensation
expense equal to the current market price of the shares and the shares will
become outstanding for earnings-per-share (EPS) computations. Dividends on
allocated ESOP shares reduce retained earnings; dividends on unearned ESOP
shares reduce accrued interest.

NOTE 4 - EMPLOYEE STOCK COMPENSATION

The Company has implemented long-term stock-based benefit plans which enable the
Company to grant stock options and restricted stock awards to employees and
directors. Statement of Financial Accounting Standards ("SFAS") No. 123,
"Accounting for Stock-Based Compensation," establishes accounting and disclosure
requirements using a fair value-based method of accounting for

                                       6
<PAGE>

stock-based employee compensation plans. Compensation expense related to
restricted stock awards is based upon the market value of the Company's stock on
the grant date and is recognized ratably over the required service period.
However, in accounting for stock options, as allowed under SFAS No. 123, the
Company has elected to apply the intrinsic value-based method of accounting
prescribed by Accounting Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees," and therefore has only adopted the disclosure requirements
of SFAS No. 123, as amended by SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - An Amendment of FASB Statement No.
123." As such, no compensation expense was recorded on the date the options were
granted and would only have been recorded if the then current market price of
the underlying stock exceeded the exercise price.

STOCK OPTION PLAN ("SOP"). On November 16, 2004, the Company granted 275,600
incentive stock options to certain employees and 98,000 non-qualified stock
options to directors, for a total of 373,600 stock options granted. The fair
market value of the Company's common stock for purposes of determining the
exercise price of the option on the grant date was $14.50, based on the closing
price of the Company's stock as of the previous business day per the term of the
plan. The Company implemented the SOP to promote the long-term interests of the
Company and its shareholders by providing an incentive to those key employees
who contribute to the operational success of the Company. The maximum number of
options that may be issued under the SOP is 568,675. Options were granted at the
then fair market value and vest over five years. Options expire 10 years from
the date of grant and are subject to certain restrictions and limitations.

A summary of the status of the Company's stock option plan and changes during
the current fiscal year is presented below:

<TABLE>
<CAPTION>
                                                                                         WEIGHTED-
                                                                                          AVERAGE
                                                                                          EXERCISE
                                                                       SHARES               PRICE
                                                                  ----------------    ----------------
<S>                                                                     <C>            <C>
Outstanding at beginning of period                                            -        $             -
Granted                                                                 373,600                  14.50
Exercised                                                                     -                      -
Forfeited                                                                     -                      -
                                                                  ----------------    ----------------
Outstanding at end of period                                            373,600        $         14.50
                                                                  ================    ================

                                                                                           FY 2005
                                                                                      ----------------
Options exercisable at end of period                                                                 -
Weighted-average fair value of options granted                                         $          5.10
Average remaining option term                                                                9.6 Years
</TABLE>

The fair value of options granted under the SOP is estimated on the date of
grant using the Black-Scholes option pricing valuation model with the following
assumptions:

Date of grant                                                         11/16/04
Options granted                                                        373,600
Estimated fair value of stock option granted                      $       5.10
Assumptions used:
  Risk-free interest rate                                                3.54%
  Expected option life                                                 5 Years
  Expected stock price volatility                                       39.18%
  Expected dividend yield                                                1.33%

                                       7
<PAGE>

If compensation costs for the SOP had been determined based on the fair value at
the option grant date, the Company's net income and earnings per share would
have been reduced to the pro forma amounts indicated below (dollars in
thousands, except per share data):

                                                         MARCH 31, 2005
                                                  ----------------------------
                                                   THREE MONTHS   NINE MONTHS
                                                      ENDED           ENDED
                                                  -------------  -------------
Net income as reported                             $     1,227    $     3,646
Pro forma net income                                     1,145          3,523
Earnings per share as reported
  Basic                                                   0.09           0.26
  Diluted                                                 0.09           0.26
Pro forma earnings per share
  Basic                                                   0.08           0.25
  Diluted                                                 0.08           0.25

At March 31, 2005, the Company had an aggregate of 195,075 options available for
future issuance under the SOP.

RECOGNITION AND RETENTION PLAN ("RRP"). The purpose of the RRP is to promote the
long-term interests of the Company and its shareholders by providing restricted
stock as a means for attracting and retaining directors and certain employees.
The Company granted restricted stock awards of 166,300 shares to its directors
and certain employees on November 16, 2004. The fair market price of the
restricted stock awards was at the $14.10 per share price on November 16, 2004
and totaled $2.3 million. Of these awards, 3,000 shares were forfeited during
the nine months ended March 31, 2005. These restricted stock awards vest over a
five year period, and therefore, the unamortized cost of shares not yet earned
(vested) is reported as a reduction of shareholders' equity and will be
amortized ratably over a five year period as compensation expense. Compensation
expense related to the RRP awards was $114,069 for the three months ended March
31, 2005 and $172,690 for the nine months ended March 31, 2005. There were
163,300 restricted shares outstanding at quarter end. At March 31, 2005, the
Company had an aggregate of 64,170 restricted shares available for future
issuance under the RRP.

NOTE 5 - EARNINGS PER SHARE

Basic earnings per share is calculated by dividing net income by the weighted
average number of common shares outstanding during the period, adjusted for the
unallocated portion of shares held by the ESOP in accordance with the American
Institute of Certified Public Accountants' Statement of Position 93-6. Diluted
net income per share is calculated by adjusting the weighted average number of
shares of common stock outstanding for the unallocated portion of shares held by
the ESOP, and the effects of outstanding stock awards and stock options, if
dilutive. Dilutive potential common shares are calculated in accordance with the
treasury stock method, which assumes that proceeds from the exercise of all
options are used to repurchase common stock at market value. The amount of
shares remaining after the proceeds are exhausted represents the potentially
dilutive effect of the securities.

Prior to the conversion to a stock savings association holding company, earnings
per share are not applicable since the Bank was a mutual savings association and
no stock was outstanding. Earnings per share is not presented for the period
from July 1, 2003 (the date of conversion to a stock company) through March 31,
2004 as the earnings per share calculation for that period is not meaningful due
to the fact that all the outstanding stock of the Company was held by the Parent
and the initial stock offering closed on March 30, 2004. Computations for basic
and diluted earnings per share are provided below (dollars in thousands, except
per share data).

                                       8
<PAGE>

                                                         MARCH 31, 2005
                                                  ----------------------------
                                                   THREE MONTHS   NINE MONTHS
                                                      ENDED           ENDED
                                                  -------------  -------------
Net income as reported                             $     1,227    $     3,646
Weighted average common shares outstanding          14,124,165     14,115,168
  Basic earnings per share                         $      0.09    $      0.26

EARNINGS PER SHARE ASSUMING DILUTION

Net income available to common shareholders        $     1,227    $     3,646

Weighted average common shares outstanding
  Dilutive effect of stock options                           -              -
  Dilutive effect of stock awards                          866              -

Average common shares and dilutive potential
  common shares                                     14,125,031     14,115,168

Diluted earnings per share                         $      0.09    $      0.26

The effect of stock options was not included in the calculation of diluted
earnings per share for the three months ended March 31, 2005 and the effect of
stock options and stock awards was not included in the calculation of diluted
earnings per share for the nine months ended March 31, 2005 because to do so
would have been anti-dilutive.

NOTE 6 - BRANCH ACQUISITION

On September 24, 2004, the Bank acquired the Panorama City branch of Pan
American Bank. The acquisition was accounted for as a purchase and accordingly
was included in the results of operations from the date of acquisition. The
following table summarizes the estimated fair value of the assets acquired and
liabilities assumed at the date of acquisition. The Company expects that the
estimated fair values assigned to the assets acquired and liabilities assumed
may be subject to refinement as information becomes available, although such
adjustments are not expected to be significant.

                                                         Dollars in thousands
                                                       -------------------------
    Assets Acquired:
      Cash                                                  $           128
      Loans                                                              23
      Other assets / prepayment credits                                  38
      Core deposit intangible                                           676
                                                       -------------------------
        Total assets acquired                                           865
    Liabilities Assumed:
      Deposit accounts                                               60,971
      Discount on certificates of deposit                               206
      Accrued interest payable                                            1
                                                       -------------------------
        Total liabilities assumed (net of assets
          acquired)                                                  60,313
        Cash received from Pan American Bank                         56,363
    Goodwill                                                $         3,950

The core deposit intangible will be amortized over approximately 8 years on an
accelerated basis. In accordance with Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets," goodwill is not
amortizable but will be subject to annual impairment testing.

                                       9
<PAGE>

NOTE 7 - FEDERAL HOME LOAN BANK ADVANCES

In August 2004, the Company paid-off and replaced a $50 million advance from the
Federal Home Loan Bank of San Francisco with 5- $10 million advances in order to
better match the Company's debt maturity schedule with the maturities and
repricing terms of our interest-earning assets and other interest-bearing
liabilities. The prepayment penalty of $473,000 assessed by the Federal Home
Loan Bank of San Francisco is being amortized over the life of the new advances
using the interest method in accordance with EITF 96-19, issued by the Financial
Accounting Standards Board in 1996.

NOTE 8 - TREASURY STOCK PURCHASE

In January 2005, the board of directors authorized the purchase of up to 4% of
the Company's common stock for the purpose of funding the Company's 2004
Recognition and Retention Plan approved by the stockholders at the 2004 annual
meeting of stockholders. For the three and nine months ended March 31, 2005, the
Company repurchased 10,000 shares at an aggregate cost of $142,500.

Subsequent to March 31, 2005, the Company has repurchased an additional 217,470
shares at an aggregate cost of $2,702,975, which completed this authorized
purchase plan.

NOTE 9 - CASH DIVIDEND

On February 26, 2005, the board of directors approved a quarterly cash dividend
of $0.05 per share payable on March 21, 2005, to holders of common stock as of
the close of business on March 10, 2005. Cash dividends paid for the three and
nine months ended March 31, 2005 totaled $261,659 and $523,818, respectively,
and have been charged to retained earnings. K-Fed Mutual Holding Company waived
its receipt of dividends on the 8,861,750 shares it owns.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD-LOOKING INFORMATION

This Quarterly Report on Form 10-Q contains certain forward-looking statements
and information relating to the Company and the Bank that are based on the
beliefs of management as well as assumptions made by and information currently
available to management. In addition, in portions of this document the words
"anticipate," "believe," "estimate," "expect," "intend," "should" and similar
expressions or the negative thereof, as they relate to the Company or the Bank
or their management, are intended to identify forward-looking statements. Such
statements reflect the current views of the Company and/or the Bank with respect
to forward-looking events and are subject to certain risks, uncertainties and
assumptions. Should one or more of these risks or uncertainties materialize or
should underlying assumptions prove incorrect, actual results may vary
materially from those described herein as anticipated, believed, estimated,
expected or intended. The Company does not intend to update these
forward-looking statements.

COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 2005 AND JUNE 30, 2004.

GENERAL: Our total assets increased by $31.5 million, or 5.4%, to $615.9 million
at March 31, 2005 from $584.4 million at June 30, 2004. The increase primarily
reflects growth in our net loan portfolio of $22.6 million to $518.8 million
from $496.2 million and an increase of $7.9 million in cash and cash
equivalents. To fund the increase in assets, deposits increased $48.4 million to
$471.4 million from $423.0 million, and equity increased $3.6 million to $92.7
million from $89.1 million, partially offset by a $20.3 million decrease in
advances from the Federal Home Loan Bank of San Francisco.

                                       10
<PAGE>

ASSETS: Our net loan portfolio increased $22.6 million, or 4.6% to $518.8
million at March 31, 2005 from $496.2 million at June 30, 2004. This increase
was primarily attributable to increases in one- to four-family and multi family
real estate loans. One- to four-family real estate loans increased $17.7
million, or 5.2% to $359.5 million at March 31, 2005 from $341.8 million at June
30, 2004 and multi-family real estate loans increased $7.3 million, or 10.1% to
$79.8 million at March 31, 2005 from $72.5 million at June 30, 2004. Increases
in the real estate loan portfolio were slightly offset by a $5.0 million
decrease in the consumer loan portfolio; however, the overall loan mix remained
relatively constant, with real estate loans comprising 90.3% of the total loan
portfolio at March 31, 2005, compared with 88.8% at June 30, 2004.

Cash and cash equivalents increased $7.9 million to $20.1 million at March 31,
2005 from $12.2 million at June 30, 2004. The majority of the increase is
related to federal funds sold, which increased $8.8 million to $14.0 million at
March 31, 2005 from $5.2 million at June 30, 2004. The increase will be utilized
to assist in funding loan pool purchase commitments scheduled for settlement in
April and May 2005.

Our investment portfolio decreased $10.1 million, or 16.2%, to $52.3 million at
March 31, 2005 from $62.4 million at June 30, 2004. The decrease is attributable
to normal repayments of principal on our mortgage-backed securities and
collateralized mortgage obligations. Liquid funds available for investment
purchases during the period were directed to loan originations and purchases in
our efforts to increase the overall yield on interest-earning assets.

DEPOSITS: Our deposits increased $48.4 million, or 11.4%, to $471.4 million at
March 31, 2005 from $423.0 million at June 30, 2004. This increase is primarily
due to the acquisition of $61.2 million in deposits in connection with our
Panorama City branch purchase. Excluding the Panorama City acquisition, overall
deposits decreased $12.8 million, due primarily to the maturation and withdrawal
of high-rate certificates of deposit and the withdrawal of money market account
funds by customers seeking higher yielding opportunities elsewhere.

BORROWINGS: Advances from the Federal Home Loan Bank of San Francisco decreased
$20.3 million to $49.7 million at March 31, 2005 from $70.0 million at June 30,
2004. This decrease is primarily due to the repayment of $20.0 million in
short-term advances upon the acquisition of the Panorama City Branch and the
deferral of costs resulting from the restructuring of our debt.

EQUITY: Equity increased $3.6 million to $92.7 million at March 31, 2005 from
$89.1 million at June 30, 2004 primarily as a result of $3.6 million in income
earned for the nine months ended March 31, 2005. The increase in equity due to
the allocation of ESOP shares and stock awards earned during the quarter
totaling $651,000 was offset by the repurchase of 10,000 of our outstanding
common shares at an average price of $14.25 and a total cost of $142,500 and the
payment of $524,000 in cash dividends to shareholders of record, excluding
shares held by the Parent, or $0.10 per share for the nine months ended March
31, 2005.


                                       11
<PAGE>

AVERAGE BALANCES, NET INTEREST INCOME, YIELDS EARNED AND RATES PAID

<TABLE>
<CAPTION>
                                                               For the three months ended March 31
                                       ------------------------------------------------------------------------------
                                                       2005 (4)                                 2004 (4)
                                       --------------------------------------  --------------------------------------
                                                                    Average                                 Average
                                          Average                    Yield/       Average                    Yield/
                                          Balance     Interest        Cost        Balance     Interest        Cost
                                       --------------------------------------  --------------------------------------
<S>                                       <C>            <C>          <C>         <C>            <C>          <C>
INTEREST-EARNING ASSETS
Loans receivable, net(1)............    $ 511,437     $  6,431        5.03%     $ 397,405      $ 4,971        5.00%
Securities(2).......................       53,636          476        3.55%        52,204          492        3.77%
Fed Funds ..........................       14,121          107        3.02%       176,181          347        0.79%
Federal Home Loan Bank stock .......        3,609           38        4.18%         2,814           55        7.83%
Interest-bearing deposits in other
   financial institution............        8,985           63        2.82%         2,970           16        2.13%
Other interest-earning assets.......          202            1        1.32%         3,021           12        1.59%
                                       -----------  -----------   -----------  -----------  -----------   -----------

Total interest-earning assets.......      591,990        7,116        4.81%       634,595        5,893        3.71%
Noninterest earning assets..........       18,819                                  29,687
                                       -----------                             -----------
Total assets........................    $ 610,809                               $ 664,282
                                       ===========                             ===========

INTEREST-BEARING
LIABILITIES

Money market........................    $ 107,539     $    337        1.25%     $ 175,688      $   524        1.19%
Savings deposits....................       94,595           97        0.41%       147,205          140        0.38%
Certificates of deposit.............      221,970        1,812        3.27%       182,892        1,517        3.32%
FHLB advances.......................       49,662          464        3.73%        50,000          373        2.98%
                                       -----------  -----------   -----------  -----------  -----------   -----------

Total interest-bearing liabilities..      473,766        2,710        2.29%       555,785        2,554        1.84%
                                                    -----------                             -----------
Noninterest-bearing liabilities.....       44,869                                  58,668
                                       -----------                             -----------
Total liabilities...................      518,635                                 614,453
Equity..............................       92,174                                  49,829
                                       -----------                             -----------
Total liabilities and equity........    $ 610,809                               $ 664,282
                                       ===========                             ===========

Net interest/spread.................                  $ 4,406         2.52%                    $ 3,339        1.87%
                                                    ===========   ===========               ===========   ===========

Margin(3)...........................                                  2.98%                                   2.10%
                                                                  ===========                             ===========

Ratio of interest-earning assets to
   interest-bearing liabilities.....       124.95%                                 114.18%
                                       ===========                             ===========

(continued)

                                                            For the nine months ended March 31
                                       ------------------------------------------------------------------------------
                                                       2005 (4)                               2004 (4)
                                       --------------------------------------  --------------------------------------
                                                                    Average                                 Average
                                          Average                    Yield/       Average                    Yield/
                                          Balance     Interest        Cost        Balance     Interest        Cost
                                       --------------------------------------  --------------------------------------

INTEREST-EARNING ASSETS
Loans receivable, net(1)............    $ 503,639     $ 18,861        4.99%     $ 383,448     $ 14,303       4.97%
Securities(2).......................       56,911        1,481        3.47%        41,490        1,204       3.87%
Fed Funds ..........................       17,097          272        2.12%        87,663          510       0.78%
Federal Home Loan Bank stock .......        3,818          113        3.96%         2,749           83       4.02%
Interest-bearing deposits in other
   financial institution............        5,970          126        2.82%         3,168           42       1.77%
Other interest-earning assets.......           81            2        3.00%         1,895           20       1.39%
                                       -----------  -----------   -----------  -----------  -----------   -----------

Total interest-earning assets.......      587,516       20,855        4.73%       520,413       16,162       4.14%
Noninterest earning assets..........       17,266                                  18,199
                                       -----------                             -----------
Total assets........................    $ 604,782                               $ 538,612
                                       ===========                             ===========

INTEREST-BEARING
LIABILITIES

Money market........................    $ 107,370     $    985        1.22%     $ 127,637     $  1,376       1.44%
Savings deposits....................       95,598          300        0.42%       109,261          421       0.51%
Certificates of deposit.............      207,902        5,016        3.22%       167,130        4,355       3.47%
FHLB advances.......................       58,935        1,438        3.25%        50,000        1,130       3.01%
                                       -----------  -----------   -----------  -----------  -----------   -----------

Total interest-bearing liabilities..      469,805        7,739        2.20%       454,028        7,282       2.14%

Noninterest-bearing liabilities.....       43,940                                  43,129

Total liabilities...................      513,745                                 497,157
Equity..............................       91,037                                  41,455
                                       -----------                             -----------
Total liabilities and equity........    $ 604,782                               $ 538,612
                                       ===========                             ===========

Net interest/spread.................                  $ 13,116         2.53%                  $  8,880       2.00%
                                                    ===========   ===========               ===========   ===========

Margin(3)...........................                                   2.98%                                 2.28%
                                                                  ===========                             ===========

Ratio of interest-earning assets to
   interest-bearing liabilities.....       125.06%                                 114.62%
                                       ===========                             ===========

(1) Calculated net of deferred fees and loss reserves and includes non-accrual loans
(2) Calculated based on amortized cost
(3) Net interest income divided by interest-earning assets
(4) Rates have been annualized

</TABLE>


                                       12
<PAGE>

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2005
AND MARCH 31, 2004.

GENERAL. Net income for the three months ended March 31, 2005 was $1.2 million,
an increase of $318,000, or 35.0%, from the net income of $909,000 for the three
months ended March 31, 2004. The increase in net income was primarily due to an
increase in interest income of $1.2 million and a decrease in provision for loan
losses of $39,000, partially offset by increases in interest expense of
$156,000, noninterest expenses of $602,000, income taxes of $157,000 and a
decrease in noninterest income of $29,000. Earnings per basic and diluted share
were $0.09 for the three months ended March 31, 2005. No earnings per share
information is available for the three months ended March 31, 2004 as the
Company's initial public offering occurred on March 30, 2004.

INTEREST INCOME. Interest income increased by $1.2 million, or 20.3%, to $7.1
million for the three months ended March 31, 2005 from $5.9 million for the
three months ended March 31, 2004. The primary factor for the increase in
interest income was an increase in the average loans receivable balance of
$114.0 million, or 28.7%, from $397.4 million for the three months ended March
31, 2004 to $511.4 million for the three months ended March 31, 2005. The
increase was primarily due to the investment of proceeds received from the
Company's stock offering, which occurred at the end of March 2004, in purchases
of one- to four-family and multi-family real estate loans. The average yield on
loans receivable increased 3 basis points to 5.03% for the three months ended
March 31, 2005 from 5.00% for the three months ended March 31, 2004.

Interest income on securities decreased by $16,000 or 3.3%, to $476,000 for the
three months ended March 31, 2005, from $492,000 for the three months ended
March 31, 2004. Although the average balance of securities increased $1.4
million, the average yield on the securities investment portfolio decreased from
3.77% to 3.55%, attributable primarily to the fact that the securities recently
acquired earn a lower rate of interest than the maturing investments they
replaced.

INTEREST EXPENSE. Interest expense increased $156,000, or 6.1%, for the three
months ended March 31, 2005 to $2.7 million as compared to $2.6 million for the
three months ended March 31, 2004. Although the average balance of
interest-bearing liabilities decreased $82.0 million to $473.8 million for the
three months ended March 31, 2005 from $555.8 million for the three months ended
March 31, 2004, the average cost of our interest-bearing liabilities increased
45 basis points from 1.84% to 2.29%. The decline in average balance and increase
in average cost is primarily due to the effects that the announcement of the
stock offering had on our deposit balances during the three months ended March
31, 2004. The significant amount of deposits received in December 2004 from
depositors opening new accounts or adding funds to existing accounts and
remained at the Bank in anticipation of the stock offering, temporarily shifted
the mix of our interest-bearing liabilities toward non- to short maturity
deposit products, which bear a lower rate of interest. Interest expense on
interest-bearing deposits increased $65,000.

Interest expense on Federal Home Loan Bank advances increased $91,000, or 24.4%
to $464,000 for the three months ended March 31, 2005 from $373,000 for the
three months ended March 31, 2004. The increase is primarily due to the
amortization of deferred costs incurred in connection with our debt
restructuring in order to better match the Company's debt maturity schedule with
the maturities and repricing terms of our interest-earning assets and other
interest-bearing liabilities.

PROVISION FOR LOAN LOSSES. Management assesses the allowance for loan losses on
a quarterly basis. In evaluating the level of allowance for loan losses,
management considers the types and amounts of loans in the loan portfolio,
historical loss experience, peer group information, adverse situations that may
affect the borrower's ability to repay, estimated value of any underlying

                                       13
<PAGE>

collateral, estimated losses relating to specifically identified loans, and
current economic conditions. The allowance is increased by provisions for loan
losses, which are charged against income. Our policies require the review of
assets on a regular basis, and we appropriately classify loans as well as other
assets if warranted. We believe we use the best information available to make a
determination with respect to the allowance for loan losses, recognizing that
adjustments may be necessary depending upon a change in economic conditions.

Our methodology for analyzing the allowance for loan losses consists of two
components: general and specific allowances. The general allowance is determined
by applying an estimated loss percentage to various homogenous pools of loans.
The loss percentages are based on historical loan loss experiences for consumer
loans and peer and industry averages for real estate lending in order to balance
the recent and substantial increase in this type of lending with the limited
historical loan losses experienced by Kaiser Federal Bank for these latter types
of loans. The specific allowance component is created when management believes
that the collectibility of a specific large loan, such as a real estate,
multi-family, or commercial real estate loan, has been impaired and a loss is
probable.

Our provision for loan losses decreased $39,000 to $123,000 for the three months
ended March 31, 2005 compared to $162,000 for the three months ended March 31,
2004. The allowance for loan losses as a percent of total loans was 0.44% at
March 31, 2005 as compared to 0.49% at March 31, 2004. The decrease in the
provision is primarily attributable to the continued low loan losses being
experienced by the Bank. We used the same methodology and generally similar
assumptions in assessing the adequacy of the allowance for consumer and real
estate loans for both periods.

NONINTEREST INCOME. Our noninterest income decreased $29,000, or 3.6%, to
$782,000 for the three months ended March 31, 2005 from $811,000 for the three
months ended March 31, 2004. The decrease is primarily the result of a $47,000
increase in the loss on an equity investment in a tax credit fund and $16,000
decrease in service charges and fees, partially offset by an increase of $34,000
in ATM fees and charges.

NONINTEREST EXPENSE. Our noninterest expenses increased $602,000, or 24.1%, to
$3.1 million for the three months ended March 31, 2005 as compared to $2.5
million for the three months ended March 31, 2004. The increase was primarily
due to a $394,000 increase in salaries and benefits, a $49,000 increase in
professional services, a $70,000 increase in occupancy and equipment, and an
$88,000 increase in other operating expenses.

Salaries and benefits represented 56.5% and 54.4% of total noninterest expense
for the three months ended March 31, 2005 and March 31, 2004, respectively.
Total salaries and benefits increased $394,000, or 29.1%, to $1.7 million for
the three months ended March 31, 2005 from $1.4 million for the three months
ended March 31, 2004. The increase was primarily due to $159,000 in ESOP
compensation expense related to the establishment of the plan in March 2004,
$114,000 in compensation expense related to the allocation of stock awards as
part of the implementation of the Recognition and Retention Plan, and $63,000
related to the Panorama City branch that was acquired in September 2004. The
remaining increase is primarily due to normal salary increases and the hiring of
additional employees.

Professional services increased $49,000 to $147,000 for the three months ended
March 31, 2005 from $98,000 for the three months ended March 31, 2004. The
increase was primarily due to increased audit and filing fees as a result of
increased SEC and OTS compliance and reporting requirements.

Occupancy and equipment increased $70,000 to $390,000 for the three months ended
March 31, 2005 from $320,000 for the three months ended March 31, 2004. The
increase was primarily due to the addition of the Panorama City branch

                                       14
<PAGE>

along with increases in information technology systems repair and maintenance
services.

Other operating expenses increased $88,000 to $318,000 for the three months
ended March 31, 2005 from $230,000 for the three months ended March 31, 2004.
The increase was primarily the result of increases in miscellaneous accounts
related to the continued growth of the Bank and the amortization of the core
deposit intangible related to the acquisition of the Panorama City branch in
September 2005, which amounted to $36,000 for the three months ended March 31,
2005.

INCOME TAX EXPENSE. Income tax expense for the three months ended March 31, 2005
was $746,000 compared to $589,000 for the three months ended March 31, 2004.
This increase is primarily a result of an increase in pre-tax income of
$475,000. The effective tax rate was 37.8% and 39.3% for the three months ended
March 31, 2005 and 2004, respectively. The variance in the effective tax rate
for the periods is primarily attributable to the increase in tax credits
received from our investment in the tax credit fund.

COMPARISON OF RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED MARCH 31, 2005 AND
MARCH 31, 2004.

GENERAL. Net income for the nine months ended March 31, 2005 was $3.6 million,
an increase of $1.3 million, or 58.5%, from the net income of $2.3 million for
the nine months ended March 31, 2004. The increase in net income was primarily
due to an increase in interest income of $4.7 million, offset by increases in
interest expense of $457,000, noninterest expenses of $1.8 million, income taxes
of $796,000 and a decrease in noninterest income of $278,000. Earnings per basic
and diluted share were at $0.26 for the nine months ended March 31, 2005. No
earnings per share information is available for the nine months ended March 31,
2004 as the Company's initial public offering occurred on March 30, 2004.

INTEREST INCOME. Interest income increased by $4.7 million, or 29.0%, to $20.9
million for the nine months ended March 31, 2005 from $16.2 million for the nine
months ended March 31, 2004. The primary factor for the increase in interest
income was an increase in the average loans receivable balance of $120.2
million, or 31.4%, from $383.4 million for the nine months ended March 31, 2004
to $503.6 million for the nine months ended March 31, 2005. The increase was
primarily due to the investment of proceeds received from the Company's stock
offering, which occurred in March 2004, in purchases of one- to four-family and
multi-family real estate loans. The average yield on loans receivable increased
2 basis points to 4.99% for the nine months ended March 31, 2005 from 4.97% for
the nine months ended March 31, 2004.

Interest income on securities increased by $277,000 or 23.0%, to $1.5 million
for the nine months ended March 31, 2005, from $1.2 million for the nine months
ended March 31, 2004. The increase resulted from a $15.4 million, or 37.2%
increase in the average balance of securities resulting from the purchase of
additional mortgage-backed and U.S. Government agency securities with cash
received from the Company's stock offering, which occurred in March 2004. The
effects of this increase in interest income on securities was partially offset
by the decrease in the average yield on the securities investment portfolio from
3.87% for the nine months ended March 31, 2004 to 3.47% for the nine months
ended March 31, 2005, a decrease of 40 basis points, due mainly to the overall
decline in market interest rates at the time the new securities were acquired.

INTEREST EXPENSE. Interest expense increased $457,000, or 6.3%, for the nine
months ended March 31, 2005 to $7.7 million as compared to $7.3 million for the
nine months ended March 31, 2004. The change is primarily attributable to the
increase in average deposits and an increase in the average interest rate on
Federal Home Loan Bank advances, offset by decreases in average interest rates
on deposits. The average interest rates on interest-bearing liabilities
increased 6 basis points to 2.20% for the nine months ended March 31, 2005

                                       15
<PAGE>

from 2.14% for the nine months ended March 31, 2004. Average interest-bearing
liabilities increased $15.8 million, or 3.5% to $469.8 million at March 31, 2005
from $454.0 million at March 31, 2004. The primary factor for the increase in
the overall average interest rates on interest-bearing liabilities was due to
the amortization of deferred costs incurred in connection with our debt
restructuring in order to better match the Company's debt maturity schedule with
the maturities and repricing terms of our interest-earning assets and other
interest-bearing liabilities.

PROVISION FOR LOAN LOSSES. Our provision for loan losses increased $22,000 to
$275,000 for the nine months ended March 31, 2005 compared to $253,000 for the
nine months ended March 31, 2004. The allowance for loan losses as a percent of
total loans was 0.44% at March 31, 2005 as compared to 0.49% at March 31, 2004.
We used the same methodology and generally similar assumptions in assessing the
adequacy of the allowance for consumer and real estate loans for both periods.
However, we have further refined our monitoring of the real estate loan
portfolio to identify loans that may be more susceptible to loss in the event of
an economic downturn in the U.S. or California economy (e.g., interest-only
loans).

NONINTEREST INCOME. Our noninterest income decreased $278,000, or 11.6%, to $2.1
million for the nine months ended March 31, 2005 from $2.4 million for the nine
months ended March 31, 2004. The decrease is primarily the result of a $328,000
increase in the loss on an equity investment in a tax credit fund and a $63,000
decrease in service charges and fees, partially offset by an $113,000 increase
in ATM fees and charges.

NONINTEREST EXPENSE. Our noninterest expenses increased $1.8 million, or 24.7%
to $9.1 million for the nine months ended March 31, 2005 from $7.3 million for
the nine months ended March 31, 2004. The increase was primarily due to a $1.0
million increase in salaries and benefits, a $105,000 increase in occupancy and
equipment, a $346,000 increase in professional services, and a $206,000 increase
in other operating expenses.

Salaries and benefits represented 55.2% and 54.4% of total noninterest expense
for the nine months ended March 31, 2005 and March 31, 2004, respectively. Total
salaries and benefits increased $1.0 million, or 26.4%, to $5.0 million for the
nine months ended March 31, 2005 from $4.0 million for the nine months ended
March 31, 2004. The increase was primarily due to the $478,000 in ESOP
compensation expense related to the establishment of the plan in March 2004,
$173,000 in compensation expense related to the allocation of stock awards as
part of the implementation of the Recognition and Retention Plan, $133,000
related to the Panorama City branch that was acquired in September 2004, and
$74,000 in increased bonus compensation expense. The remaining increase is
primarily due to normal salary increases and the hiring of additional employees.

Occupancy and equipment expenses increased $105,000 to $1.1 million for the nine
months ended March 31, 2005 from $1.0 million for the nine months ended March
31, 2004. The increase was primarily due to the addition of the Panorama City
branch along with increases in information technology systems repair and
maintenance services.

Professional services increased $346,000, to $611,000 for the nine months ended
March 31, 2005 from $265,000 for the nine months ended March 31, 2004. The
increase was primarily due to increased audit and filing fees as a result of
increased SEC and OTS compliance and reporting requirements.

Other operating expenses increased $206,000, to $902,000 for the nine months
ended March 31, 2005 from $696,000 for the nine months ended March 31, 2004. The
increase in miscellaneous accounts resulted from the continued growth of the
Bank and the amortization of the core deposit intangible related to the
acquisition of the Panorama City branch in September 2004, which amounted to
$72,000 for the nine months ended March 31, 2005.

                                       16
<PAGE>

INCOME TAX EXPENSE. Income tax expense for the nine months ended March 31, 2005
was $2.2 million compared to $1.4 million for the nine months ended March 31,
2004. This increase is primarily a result of an increase in pre-tax income of
$2.1 million. The effective tax rate was 37.9% and 38.3% for the nine months
ended March 31, 2005 and 2004, respectively.

LIQUIDITY AND COMMITMENTS

Historically, we have maintained liquid assets at levels above the levels
believed to be adequate to meet the requirements of normal operations, including
potential deposit outflows. Liquidity may increase or decrease depending upon
the availability of funds and comparative yields on investments in relation to
the return on loans. Cash flow projections are regularly reviewed and updated to
assure that adequate liquidity is maintained. See "Consolidated Statements of
Cash Flows" contained in the Consolidated Financial Statements included in this
quarterly report.

Our liquidity, represented by cash and cash equivalents and mortgage-backed and
related securities, is a product of operating, investing and financing
activities. Our primary sources of funds are deposits; amortization, prepayments
and maturities of outstanding loans and mortgage-backed and related securities,
and other short-term investments; and funds provided from operations. While
scheduled payments from the amortization of loans and mortgage-backed related
securities and maturing investment securities and short-term investments are
relatively predictable sources of funds, deposit flows and loan prepayments are
greatly influenced by general interest rates, economic conditions, and
competition. In addition, we invest excess funds in short-term interest-earning
assets, which provide liquidity to meet lending requirements. We also generate
cash through borrowings. We utilize Federal Home Loan Bank advances to leverage
our capital base and provide funds for our lending and investment activities and
enhance our interest rate risk management.

Liquidity management is both a daily and long-term function of business
management. Excess liquidity is generally invested in short-term investments
such as overnight deposits. On a longer-term basis, we maintain a strategy of
investing in various lending products. We use our sources of funds primarily to
meet ongoing commitments, to pay maturing time deposits and savings withdrawals,
to fund loan commitments and to maintain our portfolio of mortgage-backed and
related securities. At March 31, 2005, the total approved loan commitments
unfunded amounted to $32.2 million, which includes the unadvanced portion of
loans of $6.0 million, $2.3 million of in-house loan origination commitments,
and $23.9 million in commitments to purchase two pools of whole residential real
estate loans in April and May 2005. Subsequent to March 31, 2005, the Company
entered into an agreement to purchase a $10.0 million bank-owned life insurance
(BOLI) investment, scheduled to be completed by the end of the current fiscal
year.

Time deposits and advances from the Federal Home Loan Bank of San Francisco
scheduled to mature in one year or less at March 31, 2005, totaled $126.6
million and $10.0 million, respectively. Based on historical experience,
management believes that a significant portion of maturing deposits will remain
with Kaiser Federal Bank. We anticipate that we will continue to have sufficient
funds, through deposits and borrowings, to meet our current commitments.

At March 31, 2005, we had available additional advances from the Federal Home
Loan Bank of San Francisco in the amount of $295.6 million.

CAPITAL

The table below sets forth Kaiser Federal Bank's capital position relative to
its Office of Thrift Supervision capital requirements at March 31, 2005. The
definitions of the terms used in the table are those provided in the capital

                                       17
<PAGE>

regulations issued by the Office of Thrift Supervision. (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                            Minimum Required
                                                                                                to Be Well
                                                                                               Capitalized
                                                                                               Under Prompt
                                                                  Minimum Capital               Corrective
                                          Actual                    Requirements             Action Provisions
                                 ------------------------  --------------------------  --------------------------
                                   Amount         Ratio        Amount        Ratio        Amount         Ratio
<S>                               <C>             <C>         <C>            <C>         <C>             <C>
Total capital (to risk-
  weighted assets)                $  63,381       16.92%      $  29,959      8.00%       $  37,449       10.00%

Tier 1 capital (to risk-
  weighted assets)                   61,112       16.32          14,980      4.00           22,469        6.00

Tier 1 (core) capital (to
  adjusted tangible
  assets)                            61,112       10.38          23,555      4.00           29,444        5.00
</TABLE>

Consistent with our goal to operate a sound and profitable financial
organization, we actively seek to maintain a "well capitalized" institution in
accordance with regulatory standards.

IMPACT OF INFLATION

The consolidated financial statements presented herein have been prepared in
accordance with GAAP. These principles require the measurement of financial
position and operating results in terms of historical dollars, without
considering changes in the relative purchasing power of money over time due to
inflation.

Our primary assets and liabilities are monetary in nature. As a result, interest
rates have a more significant impact on our performance than the effects of
general levels of inflation. Interest rates, however, do not necessarily move in
the same direction or with the same magnitude as the price of goods and
services, since such prices are affected by inflation. In a period of rapidly
rising interest rates, the liquidity and maturity structure of our assets and
liabilities are critical to the maintenance of acceptable performance levels.

The principal effect of inflation, as distinct from levels of interest rates, on
earnings is in the area of noninterest expense. Such expense items as employee
compensation, employee benefits and occupancy and equipment costs may be subject
to increases as a result of inflation. An additional effect of inflation is the
possible increase in the dollar value of the collateral securing loans that we
have made. We are unable to determine the extent, if any, to which properties
securing our loans have appreciated in dollar value due to inflation.


                                       18
<PAGE>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
        RISK

OUR RISK WHEN INTEREST RATES CHANGE. The rates of interest we earn on assets and
pay on liabilities generally are established contractually for a period of time.
Market interest rates change over time. Our loans generally have longer
maturities than our deposits. Accordingly, our results of operations, like those
of other financial institutions, are impacted by changes in interest rates and
the interest rate sensitivity of our assets and liabilities. The risk associated
with changes in interest rates and our ability to adapt to these changes is
known as interest rate risk and is our most significant market risk.

HOW WE MEASURE OUR RISK OF INTEREST RATE CHANGES. As part of our attempt to
manage our exposure to changes in interest rates and comply with applicable
regulations, we monitor our interest rate risk. In monitoring interest rate risk
we continually analyze and manage assets and liabilities based on their payment
streams and interest rates, the timing of their maturities, and their
sensitivity to actual or potential changes in market interest rates.

In order to minimize the potential for adverse effects of material and prolonged
increases in interest rates on our results of operations, we have adopted
investment/asset and liability management policies to better match the
maturities and repricing terms of our interest-earning assets and
interest-bearing liabilities. The board of directors sets and recommends the
asset and liability policies of Kaiser Federal Bank, which are implemented by
the asset/liability management committee.

The purpose of the asset/liability management committee is to communicate,
coordinate and control asset/liability management consistent with our business
plan and board approved policies. The committee establishes and monitors the
volume and mix of assets and funding sources taking into account relative costs
and spreads, interest rate sensitivity and liquidity needs. The objectives are
to manage assets and funding sources to produce results that are consistent with
liquidity, capital adequacy, growth, risk and profitability goals.

The asset/liability management committee generally meets on a weekly basis to
review, among other things, economic conditions and interest rate outlook,
current and projected liquidity needs and capital position, anticipated changes
in the volume and mix of assets and liabilities and interest rate risk exposure
limits versus current projections pursuant to net present value of portfolio
equity analysis and income simulations. The asset/liability management committee
regularly reviews interest rate risk by forecasting the impact of alternative
interest rate environments on net interest income and market value of portfolio
equity, which is defined as the net present value of an institution's existing
assets, liabilities and off-balance sheet instruments, and evaluating such
impacts against the maximum potential changes in net interest income and market
value of portfolio equity that are authorized by the board of directors of
Kaiser Federal Bank. The asset/liability management committee recommends
appropriate strategy changes based on this review. The chairman or his designee
is responsible for reviewing and reporting on the effects of the policy
implementations and strategies to the board of directors at least quarterly.

In order to manage our assets and liabilities and achieve the desired liquidity,
credit quality, interest rate risk, profitability and capital targets, we have
focused our strategies on: (1) originating and purchasing adjustable rate loans;
(2) originating a reasonable volume of short- and intermediate-term consumer
loans; (3) managing our deposits to establish stable deposit relationships; (4)
using Federal Home Loan Bank advances, and pricing on fixed-term non-core
deposits to align maturities and repricing

                                       19
<PAGE>

terms, and (5) attempting to limit the percentage of fixed-rate loans in our
portfolio.

At times, depending on the level of general interest rates, the relationship
between long- and short-term interest rates, market conditions and competitive
factors, the asset/liability management committee may determine to increase our
interest rate risk position somewhat in order to maintain our net interest
margin. In the future, we intend to continue our existing strategy of
originating and purchasing relatively short-term and/or adjustable rate loans.
The Bank does not maintain any securities for trading purposes. The Bank does
not currently engage in trading activities or use instruments such as interest
rate swaps, hedges, or other similar derivatives to control interest rate risk.

The Office of Thrift Supervision provides Kaiser Federal Bank with the
information presented in the following table, which is based on information
provided to the Office of Thrift Supervision by Kaiser Federal Bank. It presents
the change in Kaiser Federal Bank's net portfolio value at March 31, 2005 that
would occur upon an immediate change in interest rates based on Office of Thrift
Supervision assumptions but without giving effect to any steps that management
might take to counteract that change.

<TABLE>
<CAPTION>

                                                           March 31, 2005
                        -------------------------------------------------------------------------------
 Change in interest              Net portfolio value (NPV)                  NPV as % of PV of assets
   rates in basis       -------------------------------------------  ----------------------------------
points ("bp") (Rate
   shock in rates)        $ amount        $ change       % change       NPV ratio          Change(bp)
--------------------    ------------    ------------   ------------  --------------     ---------------
                           (dollars in thousands)
<S>                     <C>             <C>                  <C>          <C>                <C>
       +300 bp          $    50,203     $   (28,195)         -36%          8.91%             (409)bp
       +200 bp               60,594         (17,804)         -23          10.50              (250)
       +100 bp               70,206          (8,192)         -10          11.88              (112)
          0 bp               78,398               -            -          13.00                 -
       -100 bp               82,616           4,218            5          13.50                50
       -200 bp               82,290           3,892            5          13.35                35
</TABLE>

The Office of Thrift Supervision uses certain assumptions in assessing the
interest rate risk of savings associations. These assumptions relate to interest
rates, loan prepayment rates, deposit decay rates, and the market values of
certain assets under differing interest rate scenarios.

As with any method of measuring interest rate risk, shortcomings are inherent in
the method of analysis presented in the foregoing tables. For example, although
assets and liabilities may have similar maturities or periods to repricing, they
may react in different degrees to changes in the market interest rates. Also,
the interest rates on certain types of assets and liabilities may fluctuate in
advance of changes in market interest rates, while interest rates on other types
may lag behind changes in market rates. Additionally, certain assets, such as
adjustable rate mortgage loans, have features, that restrict changes in interest
rates on a short-term basis and over the life of the asset. Further, if interest
rates change, expected rates of prepayments on loans and early withdrawals from
certificates of deposit could deviate significantly from those assumed in
calculating the table.

RECENT ACCOUNTING PRONOUNCEMENTS

SFAS 123, Revised, requires all public companies to record compensation cost for
stock options provided to employees in return for employee service. The cost is
measured at the fair value for the options when granted, and this cost is
expensed over the employee service period, which is normally the vesting period
of the options. This will apply to awards granted or modified after the first
fiscal year beginning after June 15, 2005. Compensation cost will also be
recorded for prior option grants that vest after the date of adoption. The
effect on results of operations will depend on the level of future option grants
and the calculation of the fair value of the options granted at such future
date, as well as the vesting periods provided, and so cannot currently be
predicted. Existing options that will vest after adoption date are

                                       20
<PAGE>

expected to result in additional compensation expense of approximately $370,000
during the fiscal years ending June 30, 2006, 2007, 2008, and 2009 and $139,000
for the fiscal year ending June 30, 2010. There will be no significant effect on
financial position as total equity will not change.

SFAS 151 amends inventory pricing to require expensing costs such as idle
facility expense, excess spoilage, double freight, and rehandling costs, rather
than capitalizing as part of inventory. This replaces prior guidance to expense
such costs only if they were "so abnormal" as to require expensing, and applies
for fiscal years beginning after June 15, 2005.

SFAS 152 requires real estate time-share transactions to be accounted for as
nonretail land sales, and to use the additional guidance in SOP 04-2. SOP 04-2
illustrates how to apply SFAS 66 to specific forms of real estate time-share
transactions for fiscal years beginning after June 15, 2005.

SFAS 153 modifies an exception from fair value measurement of nonmonetary
exchanges. Exchanges that are not expected to result in significant changes in
cash flows of the reporting entity are not measured at fair value. This
supersedes the prior exemption from fair value measurement for exchanges of
similar productive assets, and applies for fiscal years beginning after June 15,
2005.

SOP 03-3 requires that a valuation allowance for loans acquired in a transfer,
including in a business combination, reflect only losses incurred after
acquisition and should not be recorded at acquisition. It applies to any loan
acquired in a transfer that showed evidence of credit quality deterioration
since it was made.

The effect of these other new standards on the Company's financial position and
results of operations is not expected to be material upon and after adoption.

ITEM 4. CONTROLS AND PROCEDURES

Our management evaluated, with the participation of our Chief Executive Officer
and Chief Financial Officer, the effectiveness of our disclosure controls and
procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Securities
Exchange Act of 1934 (the "Act")) as of the end of the period covered by this
report. The Company's Chief Executive Officer and Chief Financial Officer
concluded that the Company's disclosure controls and procedures as of the end of
the period covered by this report are effective in ensuring that the information
required to be disclosed by the Company in the reports it files or submits under
the Act is (i) accumulated and communicated to the Company's management
(including the Chief Executive Officer and Chief Financial Officer) in a timely
manner, and (ii) recorded, processed, summarized, and reported within the time
periods specified in the SEC's rules and forms.

There have been no changes in our internal control over financial reporting (as
defined in Rules 13a-15(f) or 15(d)-15(f) under the Act) that occurred during
the most recent fiscal quarter that have materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.


                                       21
<PAGE>

PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         None.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

<TABLE>
<CAPTION>
<S>                                                                           <C>
                                ISSUER PURCHASES OF EQUITY SECURITIES
-------------------------------------------------------------------------------------------------------
                                                                TOTAL NUMBER OF     MAXIMUM NUMBER OF
                             TOTAL NUMBER                    SHARES PURCHASED AS  SHARES THAT MAY YET
                               OF SHARES     AVERAGE PRICE     PART OF PUBLICLY   BE PURCHASED UNDER
        PERIOD                 PURCHASED    PAID PER SHARE     ANNOUNCED PLANS*        THE PLAN
-------------------------------------------------------------------------------------------------------
   7/1/04 - 7/31/04                    -     $          -                     -                   -
   8/1/04 - 8/31/04                    -                -                     -                   -
   9/1/04 - 9/30/04                    -                -                     -                   -
  10/1/04 - 10/31/04                   -                -                     -                   -
  11/1/04 - 11/30/04                   -                -                     -                   -
  12/1/04 - 12/31/04                   -                -                     -                   -
   1/1/05 - 1/31/05               10,000     $      14.25                10,000             217,470
   2/1/05 - 2/28/05                    -                -                     -                   -
   3/1/05 - 3/31/05                    -                -                     -                   -
-------------------------------------------------------------------------------------------------------
        Total                     10,000
-------------------------------------------------------------------------------------------------------
</TABLE>

-------------------
* On January 6, 2005, the Company announced its intent to repurchase up to
227,470 shares, or 4% of its outstanding publicly-held common stock in the open
market or in privately negotiated transactions commencing January 10, 2005.
These shares will be purchased at prevailing market prices from time to time
over a twelve-month period depending upon market conditions.

Subsequent to March 31, 2005, the Company has repurchased an additional 217,470
shares at an aggregate cost of $2,702,975, which completes this authorized
purchase plan.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.

ITEM 5.  OTHER INFORMATION

         None.

                                       22
<PAGE>

ITEM 6. 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

------------------




                                       23
<PAGE>

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                                       K-Fed Bancorp



Date: May 11, 2005                         /s/ Kay M. Hoveland
      ------------                         -------------------------------------
                                           Kay M. Hoveland
                                           President and Chief Executive Officer


                                           /s/ Daniel A. Cano
                                           -------------------------------------
                                           Daniel A. Cano
                                           Chief Financial Officer



                                       24