PSB (PSBX) 10-Q 2011 Q1 Quarterly report

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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 September 30, 2010
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to _____________

Commission file number  0-50970

PSB Holdings, Inc.

(Exact name of registrant as specified in its charter)

United States	42-1597948
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)

40 Main Street, Putnam, Connecticut 06260

(Address of principal executive offices)

(Zip Code)

(860) 928-6501

(Issuer’s telephone number)

N/A

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

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

x YES o NO

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

o YES o NO

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	o	Smaller reporting company	x

(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)

o YES x NO

As of October 31, 2010, there were 6,528,863 shares of the registrant’s common stock outstanding.

PSB Holdings, Inc.

Table of Contents

		Page No.
Part I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
	Condensed Consolidated Balance Sheets at September 30, 2010 (Unaudited) and June 30, 2010 (Audited)	1
	Condensed Consolidated Statements of Income for the Three Months Ended September 30, 2010 and 2009 (Unaudited)	2
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended September 30, 2010 and 2009 (Unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the Three Months Ended September 30, 2010 and 2009 (Unaudited)	4
	Notes to Consolidated Financial Statements (Unaudited)	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	23
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	33
Item 4.	Controls and Procedures	33
Part II.	OTHER INFORMATION
Item 1.	Legal Proceedings	34
Item 1A.	Risk Factors	34
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	34
Item 3.	Defaults Upon Senior Securities	34
Item 4.	[Reserved]	34
Item 5.	Other Information	34
Item 6.	Exhibits	34
SIGNATURES		35

Part I. FINANCIAL INFORMATION

Item 1. Financial Statements

PSB Holdings, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

	September 30,			June 30,
	2010			2010
	(Unaudited)			(Audited)
	(in thousands except share data)
ASSETS
Cash and due from depository institutions	$	11,775		$	21,711
Interest-bearing demand deposits with other banks		561			1,580
Total cash and cash equivalents		12,336			23,291
Securities available for sale (at fair value)		71,160			85,893
Securities held-to-maturity (fair value of $110,033 as of September 30, 2010 and $83,698 as of June 30, 2010)		109,331			83,249
Federal Home Loan Bank stock, at cost		8,056			8,056
Loans held-for-sale		1,136			1,470
Loans		254,317			257,423
Allowance for loan losses		(2,580	)		(2,651	)
Net loans		251,737			254,772
Premises and equipment		5,183			5,292
Accrued interest receivable		1,634			1,698
Other real estate owned		1,561			1,561
Goodwill		6,912			6,912
Intangible assets		436			473
Bank owned life insurance		6,262			6,191
Other assets		10,353			10,501
Total assets	$	486,097		$	489,359
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities
Deposits
Noninterest-bearing	$	34,638		$	36,206
Interest-bearing		295,559			298,940
Total deposits		330,197			335,146
Mortgagors’ escrow accounts		828			1,627
Federal Home Loan Bank advances		98,500			100,500
Securities sold under agreements to repurchase		9,174			5,896
Other liabilities		2,070			2,335
Total liabilities		440,769			445,504
Commitments and Contingencies
Stockholders’ Equity
Preferred stock, $0.10 par value, 1,000,000 shares authorized, no shares issued and outstanding		-			-
Common stock, $0.10 par value, 12,000,000 shares authorized, 6,943,125 shares issued, 6,528,863 shares outstanding at September 30, 2010 and June 30, 2010		694			694
Additional paid-in capital		30,655			30,633
Retained earnings		22,120			21,550
Accumulated other comprehensive loss		(1,895	)		(2,776	)
Unearned ESOP shares		(1,821	)		(1,821	)
Unearned stock awards		(212	)		(212	)
Treasury stock, at cost (414,262 shares at September 30, 2010 and June 30, 2010)		(4,213	)		(4,213	)
Total stockholders’ equity		45,328			43,855
Total liabilities and stockholders’ equity	$	486,097		$	489,359

See notes to condensed consolidated financial statements.

1

PSB Holdings, Inc.

Condensed Consolidated Statements of Income

(Unaudited)

	Three Months Ended September 30,
	2010			2009
	(in thousands, except share data)
Interest and dividend income:
Interest on loans	$	3,502		$	3,740
Interest and dividends on investments		1,647			2,273
Total interest and dividend income		5,149			6,013
Interest expense:
Deposits and escrow		1,258			1,615
Borrowed funds		966			1,252
Total interest expense		2,224			2,867
Net interest and dividend income		2,925			3,146
Provision for loan losses		200			242
Net interest and dividend income after provision for loan losses		2,725			2,904
Noninterest income:
Fees for services		532			598
Mortgage banking activities		48			65
Net commissions from brokerage service		38			13
Other than temporary impairment losses on investments Gross impairment losses		(751	)		(522	)
Less: Impairments recognized in OCI		578			192
Net impairment losses recognized in earnings		(173	)		(330	)
Gain on sale of securities		254			331
Other income		106			108
Total noninterest income		805			785
Noninterest expense:
Compensation and benefits		1,489			1,502
Occupancy and equipment		303			305
Data processing		196			194
Advertising and marketing		60			64
Prepayment penalties on borrow ings		-			131
FDIC deposit insurance		205			204
Writedow n of other real estate ow ned		-			321
Other noninterest expense		493			458
Total noninterest expense		2,746			3,179
Income before income tax expense		784			510
Income tax expense		214			106
NET INCOME	$	570		$	404
Earnings per common share
Basic	$	0.09		$	0.06
Diluted	$	0.09		$	0.06

See notes to condensed consolidated financial statements.

2

PSB Holdings, Inc.

Condensed Consolidated Statements of Changes in Stockholders’ Equity

For the Three Months Ended September 30, 2010 and 2009

(Unaudited)

	Common Stock		Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive Loss			Unearned ESOP Shares			Unearned Stock Awards			Treasury Stock			Total Stockholders’ Equity
	(in thousands)
Balances at June 30, 2009	$	694	$	30,656	$	20,383		$	(5,277	)	$	(1,940	)	$	(409	)	$	(4,211	)	$	39,896
Dividends declared		-		-		(103	)		-			-			-			-			(103	)
Stock-based compensation		-		22		-			-			-			-			-			22
Comprehensive loss:
Net income		-		-		404			-			-			-			-			-
Net change in unrealized holding losses on available-for-sale securities, net of tax effect		-		-		-			1,719			-			-			-
Comprehensive loss																					2,123
Balances at September 30, 2009	$	694	$	30,678	$	20,684		$	(3,558	)	$	(1,940	)	$	(409	)	$	(4,211	)	$	41,938
Balances at June 30, 2010	$	694	$	30,633	$	21,550		$	(2,776	)	$	(1,821	)	$	(212	)	$	(4,213	)	$	43,855
Stock-based compensation		-		22		-			-			-			-			-			22
Comprehensive income:
Net income		-		-		570			-			-			-			-			-
Net change in unrealized holding losses on available-for-sale securities, net of tax effect		-		-		-			881			-			-			-
Comprehensive income																					1,451
Balances at September 30, 2010	$	694	$	30,655	$	22,120		$	(1,895	)	$	(1,821	)	$	(212	)	$	(4,213	)	$	45,328

See notes to condensed consolidated financial statements.

3

PSB Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

	For the Three Months Ended September 30,
	2010			2009
	(in thousands)
Cash flows from operating activities
Net income	$	570		$	404
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of securities, net		210			52
Gain on sales and calls of securities, net		(254	)		(331	)
Write dow n of securities		173			330
Net decrease in loans held-for-sale		334			637
Change in deferred loan costs, net		6			12
Provision for loan losses		200			242
Loss on sale of other real estate ow ned		-			6
Writedow n of other real esate ow ned		-			321
Depreciation and amortization		120			143
Amortization of core deposit intangible		37			44
(Increase) decrease in accrued interest receivable and other assets		(248	)		394
Increase in cash surrender value of bank ow ned life insurance		(71	)		(70	)
Bank ow ned life insurance death benefit income		-			(605	)
(Decrease) increase in other liabilities		(265	)		1
Stock-based compensation		22			71
Net cash provided by operating activities		834			1,651
Cash flows from investing activities
Proceeds from sales of available-for-sale securities		6,635			11,454
Proceeds from maturities of available-for-sale securities		9,484			15,581
Purchase of held-to-maturity securities		(46,477	)		(4,265	)
Proceeds from maturities of held-to-maturity securities		20,215			-
Loan originations net of principal collections		2,817			(1,104	)
Recoveries of loans previously charged off		12			10
Proceeds from sale of other real estate ow ned		-			149
Capital expenditures - premises and equipment		(5	)		(523	)
Net cash provided by investing activities		(7,319	)		21,302
Cash flows from financing activities
Net (decrease) increase in savings, demand deposits and NOW accounts		(5,849	)		7,087
Net increase (decrease) in time deposit accounts		900			(4,002	)
Net decrease in mortgagors’ escrow account		(799	)		(723	)
Proceeds from Federal Home Loan Bank advances		7,000			-
Repayments of Federal Home Loans Bank advances		(9,000	)		(14,000	)
Net increase in securities sold under agreement to repurchase		3,278			3,639
Dividends paid		-			(131	)
Net cash used by financing activities		(4,470	)		(8,130	)
(Decrease) increase in cash and cash equivalents		(10,955	)		14,823
Cash and cash equivalents at beginning of year		23,291			6,059
Cash and cash equivalents at end of period	$	12,336		$	20,882
Supplemental disclosures
Cash paid during the period for:
Interest	$	2,228		$	2,912
Income taxes paid	$	726		$	2
Loans transferred to other real estate ow ned	$	-		$	557
Increase in due to broker	$	-		$	6,630

See notes to condensed consolidated financial statements.

4

PSB Holdings, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

NOTE 1 – Organization

PSB Holdings, Inc. (Company) is a federally chartered holding company formed on May 27, 2003 for the purpose of acquiring all of the common stock of Putnam Bank (Bank) concurrent with the Bank’s reorganization from a mutual savings institution to the mutual holding company form of organization.  No shares were offered to the public as part of this reorganization.

On October 4, 2004, the Company issued 6,943,125 shares of common stock, 3,729,846 shares (53.7%) of which were issued to Putnam Bancorp, MHC and 3,089,691 shares (44.5%) of which were sold to eligible depositors of the Bank and others at $10.00 per share. In addition, the Company issued 123,588 shares (1.8%) to a charitable foundation established by the Bank.

NOTE  2 – Basis of Presentation

The accompanying unaudited condensed consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements and the instructions to Form 10-Q, and accordingly do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.  In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments necessary, consisting of only normal recurring accruals and the elimination of all significant intercompany accounts, to present fairly the financial position, results of operations and cash flows of the Company for the periods presented.  In prepar ing the interim financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period.  Material estimates that are particularly susceptible to significant changes in the near-term relate to the determination of the allowance for losses on loans and the valuation of real estate acquired in connection with foreclosure or in satisfaction of loans.  While management uses available information to recognize losses on loans and foreclosed real estate, future additions to the allowance may be necessary based on changes in economic conditions, particularly in Connecticut.  Actual results could differ significantly from those estimates.  The interim results of operations are not necessarily indicative of the operating results to be expected for future periods, including the year ending June 30, 2011.  These financial statemen ts should be read in conjunction with the 2010 consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (SEC) on September 24, 2010.

NOTE 3 – Recent Accounting Pronouncements

In June 2009, the FASB issued SFAS No. 166, “Accounting for Transfers of Financial Assets”, and SFAS No. 167, “Amendments to FASB Interpretation No. 46(R).”  These standards are effective for the first interim reporting period of 2010.  SFAS No. 166 amends the guidance in ASC 860 to eliminate the concept of a qualifying special-purpose entity (“QSPE”) and changes some of the requirements for derecognizing financial assets. SFAS No. 167 amends the consolidation guidance in ASC 810-10.  Specifically, the amendments will (a) eliminate the exemption for QSPEs from the new guidance, (b) shift the determination of which enterprise should consolidate a variable interest entity (“VIE”) to a current control approach, such that an entity that has both the power t o make decisions and right to receive benefits or absorb losses that could potentially be significant, will consolidate a VIE, and (c) change when it is necessary to reassess who should consolidate a VIE.  The adoption of this guidance did not have an impact on the Company’s financial position or results of operations.

In March 2010, the FASB issued ASU 2010-11, “Scope Exception Related to Embedded Credit Derivatives.”  The ASU clarifies that certain embedded derivatives, such as those contained in certain securitizations, CDOs and structured notes, should be considered embedded credit derivatives subject to potential bifurcation and separate fair value accounting.  The ASU allows any beneficial interest issued by a securitization vehicle to be accounted for under the fair value option at transition.  At transition, the Company may elect to reclassify various debt securities (on an instrument-by-instrument basis) from held-to-maturity (HTM) or available-for-sale (AFS) to trading.  The new ru les are effective July 1, 2010.  The Company is currently analyzing the impact of the changes to determine the population of instruments that may be classified to trading upon adoption.

5

In April 2010, the FASB issued ASU 2010-18, “Effect of a Loan Modification When the Loan is Part of a Pool That is Accounted for as a Single Asset.” As a result of this ASU, modifications of loans that are accounted for within a pool under Subtopic 310-30 do not result in the removal of those loans from the pool even if the modification of those loans would otherwise be considered a troubled debt restructuring. An entity will continue to be required to consider whether the pool of assets in which the loan is included is impaired if expected cash flows for the pool change. The amendments in this ASU are effective for modifications of loans accounted for within pools under Subtopic 310-30 occurring in the first interim or annual period ending on or after July 15, 2010. The amendments are to be applied prospectively. Ear ly application is permitted.

In July 2010, the FASB issued ASU 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses.” This ASU is created to provide financial statement users with greater transparency about an entity’s allowance for credit losses and the credit quality of its financing receivables. This ASU is intended to provide additional information to assist financial statement users in assessing the entity’s credit risk exposures and evaluating the adequacy of its allowance for credit losses. The amendments in this ASU are effective as of the end of a reporting period for interim and annual reporting periods ending on or after December 15, 2010. The disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginnin g on or after December 15, 2010.

6

NOTE 4 – Earnings Per Share (EPS)

The Company has adopted the EPS guidance included in ASC 260-10.  As presented below, basic earnings or loss per share is computed by dividing income (loss) attributable to common stockholders by the weighted average number of common shares outstanding for the period.  Diluted earnings or loss per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. For purposes of computing diluted EPS, the treasury stock method is used.

The following information was used in the computation of EPS on both a basic and diluted basis for the three months ended September 30, 2010 and September 30, 2009:

	For the Quarter Ended September 30, 2010		For the Quarter Ended September 30, 2009
Net income	$	570,000	$	404,000
Dividends and undistributed earnings allocated to unvested shares of stock awards		1,796		2,740
Net income available to common shareholders		568,204		401,260
Average basic common shares		6,326,791		6,295,863
Dilutive effect of stock options		0		0
Average diluted common shares		6,326,791		6,295,863
Basic EPS:	$	0.09	$	0.06
Diluted EPS:	$	0.09	$	0.06

7

NOTE 5 – Investment Securities

The carrying value of investment securities are as follows:

	Carrying Value at
	September 30, 2010					June 30, 2010
	Balance		Percent of total			Balance		Percent of total
(Dollars in thousands)
Securities, available-for-sale:
U.S. Government and agency securities	$	2,928		1.6	%	$	6,101		3.6	%
Corporate bonds and other securities		4,434		2.5	%		4,368		2.6	%
Mortgage-backed securities		54,167		30.0	%		66,967		39.6	%
Equity securities		9,631		5.3	%		8,457		5.0	%
Total securities, available-for-sale		71,160		39.4	%		85,893		50.8	%
Securities, held-to-maturity:
U.S. Government and agency securities		33,891		18.8	%		45,275		26.8	%
Mortgage-backed securities		75,440		41.8	%		37,974		22.4	%
Total securities, held-to-maturity		109,331		60.6	%		83,249		49.2	%
Total securities	$	180,491		100.0	%	$	169,142		100.0	%

There were gross gains of $254,000 realized on sales of available-for-sale securities for the three months ended September 30, 2010 and $365,000 gross gains for the three months ended September 30, 2009.  There were no  gross losses realized on sales of available-for-sale securities for the three months ended September 30, 2010 and $35,000 for the three months ended September 30, 2009.  There was an other-than-temporary impairment charge on available-for-sale securities of $173,000 during the three months ended September 30, 2010 and $330,000 during the three months ended September 30, 2009.  The loss on write-downs of securities included tota l other-than-temporary impairment losses of $751,000 and $522,000, net of $578,000 and $192,000 recognized in other comprehensive income for the three months ended September 30, 2010 and 2009, respectively, before taxes.  See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations-Overview.”

8

The following is a summary of the estimated fair value and related unrealized losses segregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at:

September 30, 2010:	Less than 12 months				12 months or more				Total
(Dollars in thousands)	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Corporate bonds and other obligations	$	-	$	-	$	4,434	$	1,565	$	4,434	$	1,565
Mortgage-backed securities		27,380		100		1,007		171		28,387		271
Equity securities		-		-		6,357		643		6,357		643
Total temporarily impaired securities		27,380		100		11,798		2,379		39,178		2,479
Other-than-temporarily impaired debt securities (1)
Mortgage-backed securities		469		161		11,536		2,644		12,005		2,805
Total temporarily-impaired and other- than-temporarily impaired securities	$	27,849	$	261	$	23,334	$	5,023	$	51,183	$	5,284

June 30, 2010:	Less than 12 months				12 months or more				Total
(Dollars in thousands)	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Corporate bonds and other obligations	$	-	$	-	$	4,368	$	1,630	$	4,368	$	1,630
Mortgage-backed securities		12,307		101		1,032		188		13,339		289
Equity securities		2,744		256		5,660		1,340		8,404		1,596
Total temporarily impaired securities		15,051		357		11,060		3,158		26,111		3,515
Other-than-temporarily impaired debt securities (1)
Mortgage-backed securities		852		419		14,349		3,107		15,201		3,526
Total temporarily-impaired and other- than-temporarily impaired securities	$	15,903	$	776	$	25,409	$	6,265	$	41,312	$	7,041

(1)  Includes other-than-temporary impaired available-for-sale debt securities in which a portion of the other-than-temporary impairment loss remains in accumulated other comprehensive income.

The Company had at September 30, 2010 and June 30, 2010, 31 and 25 individual investment securities, respectively, in which the fair value of the security was less than the amortized cost of the security.  Management has the intent and ability to hold these securities until cost recovery occurs and considers these declines to be temporary.

           Auction-rate trust preferred securities. At September 30, 2010, our auction-rate trust preferred securities (“ARP”) portfolio totaled $9.6 million, or 5.3% of total securities, all of which were classified as available-for-sale.    Auction-rate trust preferred securities are a floating rate preferred stock, on which the dividend rate generally resets every 90 days based on an auction process to reflect the yield demand for the instruments by potential purchasers.  At September 30, 2010, our investments in auction-rate trust preferred securities consisted of investments in four corporate issuers. 
60;These securities were originally purchased by the Company because they represented highly liquid, tax-preferred investments secured, in most cases, by preferred stock issued by high quality, investment grade companies (generally other financial institutions) (“collateral preferred shares”).  The ARP shares, or certificates, purchased by the Company are Class A certificates, which, among other rights, entitle the holder to priority claim on dividends paid into the Trust holding the preferred shares.

9

In most cases, the trusts which issued the ARP certificates own various callable preferred shares of stock by a single entity.  In addition to the call dates for redemption established by the collateral preferred shares, each trust has a maturity date upon which the trust itself will terminate.  The value of the remaining collateral preferred shares is not guaranteed, and may be more or less than the stated par value of the collateral preferred shares, and is dependent on the market value of those collateral preferred shares on the date of the trust’s maturity.

The certificates issued by the trusts traded in an active, open auction market, with each individual trust establishing the frequency of its auctions, typically every 90 days (the “reset date”).  The results of an auction would be the exchange of certificates, at par, between participants entering or exiting the market, and resetting of the yield to be earned by holders of the Class A certificates as well as the holders of other classes of trust certificates.

Beginning in February 2008, auctions for these securities began to fail when investors declined to bid on the securities.  Five of the largest investment banks that make a market in these securities (Merrill Lynch, Citigroup, USB, AG and Morgan Stanley) declined to act as bidders of last resort, as they had in the past.  The auction failures did not result in the loss of any principal value to the certificate holders, but prevented many sellers from exiting, or redeeming, their certificates at the reset date.  These unsuccessful sellers were required to continue to hold the certificates until the next scheduled reset date.  To compensate these unsuccessful sellers, the failed auctions triggered a penalty-rate feature which provided that owners of the Class A certificates were entitled to a higher portion of the dividends, and thus a higher yield, on the Class A certificates.

During this time, the Company attempted to divest itself of the ARPs, but was prevented from doing so due to the continued failure of the auction market.  The Company continued to carry its investments at par value, despite the increased liquidity risk, because the credit strength of the issuers of the collateral preferred shares remained high, and the yield remained above-market.

On September 7, 2008, the U. S. Department of the Treasury placed Fannie Mae and Freddie Mac under conservatorship and assumed an equity position in these entities, which takes priority over both common and preferred stocks.  Putnam Bank owns $4,000,000 in Freddie Mac auction-rate preferred securities and recorded an other-than-temporary impairment loss totaling $3.95 million during the quarters ended September 30, 2008 and December 31, 2008.  The current book value of this investment as of September 30, 2010 was $46,000.

The turmoil in the financial markets caused the value of the underlying collateral preferred shares to decline dramatically.  Market values for the ARPs from Merrill Lynch, the Company’s safekeeping agent, also declined, and the Company recorded a temporary impairment adjustment to the carrying value of the ARPs which are classified as available-for-sale.  A temporary impairment reduces the carrying value of the investment security with an offsetting reduction in the capital accounts of the Company.

The Company had difficulty identifying market prices of comparable instruments for ARPs due to the inactive market.  As a result, during the quarter ended June 30, 2009, the Company modified its methodology for determining the fair value of the ARPs classified as Level 3, and used the quoted market values of the underlying collateral preferred shares, adjusted for the higher yield earned by the Company through the Class A certificates compared with the nominal rate available to a direct owner of the collateral preferred shares.  The Company has recognized an improvement in the fair value as of September 30, 2010 on the ARPs, primarily due to the increased market values of the underlying collateral preferred shares.

The Company adopted the guidance in ASC 820-10, “Fair Value Measurements and Disclosures,” in the second quarter of 2009.  The Company concluded that the market value of the underlying collateral preferred shares did not represent orderly transactions and adopted the use of a discounted cash flow model to determine if there was any other-than-temporary impairment of its investments in the ARPs.  The resulting discounted cash flow for each of ARP classified as Level 3 showed no impairment in the fair value of the securities.

The Company has the ability and intent to hold these securities for the time necessary to collect the expected cash flows.

10

The chart below includes information as of September 30, 2010 on the various issuers of Auction Rate Preferred securities owned by the Company:

Issuer	Goldman Sachs		Merrill Lynch		Bank of America		Freddie Mac		Freddie Mac
Par amount	$	3,000,000	$	5,000,000	$	2,000,000	$	2,000,000	$	2,000,000
Book Value	$	3,000,000	$	5,000,000	$	2,000,000	$	23,000	$	23,000
Purchase Date		12-12-07		09-04-07		11-20-07		11-09-07		01-03-08
Maturity Date		08-23-26		05-28-27		08-17-47		06-30-20		06-30-20
Next Reset Date		11-19-10		11-26-10		11-16-10		10-08-10		10-01-10
Reset Frequency	Quarterly		Quarterly		Quarterly		Quarterly		Quarterly
Failed Auction	Yes		Yes		Yes		Yes		Yes
Receiving Default Rates	Yes		Yes		Yes		No		No
Current Rate		4.647%		4.720%		4.678%		0.000%		0.000%
Dividends Current:	Yes		Yes		Yes		No		No

Federal Home Loan Bank Stock.  At September 30, 2010, the Company owned $8.1 million of Federal Home Loan Bank stock.  The Company evaluated its investment in FHLB stock for other-than-temporary impairment as of September 30, 2010, consistent with its accounting policies. The regional banks within the Federal Home Loan Bank System have experienced higher levels of other-than-temporary impairment in their private label mortgage-backed securities and home equity loans, which has raised concerns about whether their capital levels could be reduce d below regulatory requirements. In response to unprecedented market conditions and potential future losses, the FHLB has implemented an initiative to preserve capital by the adoption of a revised retained earnings target, declaration of a moratorium on excess stock repurchases and the suspension of cash dividend payments. The Company anticipates a decline in the dividend yield on its holdings in FHLB stock since the FHLB announced that dividend payments in 2010 are unlikely. There can be no assurance that the impact of recent market conditions on the financial condition of the Federal Home Loan Banks or future legislation on the Federal Home Loan Banks will not cause a decrease in the value of FHLB stock held by the Bank.  Based on the Company’s evaluation of the underlying investment, including the long-term nature of the investment, the liquidity position of the FHLB of Boston, the actions taken by the FHLB of Boston to address its regulatory capital situation and the Company’s inten t and ability to hold the investment for a period of time sufficient to recover the par value, the Company has not recognized an other-than-temporary impairment loss. Standard and Poor’s rated the Federal Home Loan Bank of Boston as AAA/Stable/A-1+ on April 14, 2010.  Even though the Company did not recognize an other-than-temporary impairment loss during the three months ended September 30, 2010, continued deterioration in the FHLB of Boston’s financial position may result in future impairment losses.

11

NOTE 6 – Loans

The following table sets forth the composition of our loan portfolio at September 30, 2010 and June 30, 2010:

	September 30,						June 30,
	2010						2010
	Amount			Percent			Amount			Percent
	(Dollars in thousands)
Mortgage Loans:
Residential (1)	$	192,704			75.33	%	$	194,960			75.37	%
Commercial real estate		54,671			21.37			54,398			21.03
Residential construction		1,075			0.42			1,338			0.52
Commercial		6,248			2.44			6,786			2.62
Consumer and other		1,122			0.44			1,177			0.46
Total loans		255,820			100.00	%		258,659			100.00	%
Unadvanced construction loans		(1,781	)					(1,521	)
		254,039						257,138
Net deferred loan costs		278						285
Allowance for loan losses		(2,580	)					(2,651	)
Loans, net	$	251,737					$	254,772

Residential mortgage loans include one- to four-family mortgage loans, home equity loans, and home equity lines of credit.

12

NOTE 7 – Non-performing Assets

The table below sets forth the amounts and categories of non-performing assets at the dates indicated.

	At September 30,			At June 30,
	2010			2010
	(Dollars in thousands)
Non-accrual loans:
Residential mortgage loans (1)	$	1,765		$	1,425
Commercial real estate		4,053			4,164
Residential construction		-			-
Commercial		-			213
Consumer and other		-			-
Total non-accrual loans		5,818			5,802
Accruing loans past due 90 days or more:
Residential mortgage loans (1)		-			491
Commercial real estate		-			-
Residential construction		-			-
Commercial		-			-
Consumer and other		-			-
Total		-			491
Total non-performing loans		5,818			6,293
Other real estate owned		1,561			1,561
Other non-performing assets		46			46
Total non-performing assets		7,425			7,900
Troubled debt restructurings in compliance with restructured terms		3,900			930
	$	11,325		$	8,830
Total non-performing loans to total loans		2.29	%		2.45	%
Total non-performing assets to total assets		1.53			1.61
Total non-performing assets and troubled debt restructurings to total assets		2.33			1.80

(1) Residential mortgage loans include one- to four-family mortgage loans, home equity loans, and home equity lines of credit.

Total non-performing assets decreased $475,000 to $7.4 million at September 30, 2010 from $7.9 million at June 30, 2010. Non-performing assets as of September 30, 2010 consisted of $1.6 million in Other Real Estate Owned which reflects the repossession  of a six-lot residential development project at a carrying value of $303,000, a partially completed single family home within the same subdivision with a carrying value of $160,000 and 34 acres of land carried at $110,000, one single unit condominium at a carrying value of $112,000, a single family home at a carrying value of $142,000, one residential/commercial office space at a carrying value of $213,000, an in-substance foreclosure of a condominium project at a carrying value of $384,000 and an in-substance foreclosure of a single family home at a carrying value of $137,000.  Also included in non-performing assets is$46,000 in Freddie Mac auction-rate trust preferred securities and $5.8 million in non-performing loans.  These loans consisted of nine residential loans totaling $1.8 million and 11 commercial real estate loans totaling $4.0 million.  Non-performing assets as of June 30, 2010 consisted of the same $1.6 million in Other Real Estate Owned detailed above as of September 30, 2010.  Also included in non-performing assets is$46,000 in Freddie Mac auction-rate trust preferred securities and $6.3 million in non-performing loans.  These loans consisted of n ine residential loans totaling $1.9 million, three commercial and industrial loans totaling $212,000 and 11 commercial real estate loans totaling $4.2 million.

13

The balance in non-performing loans is a direct correlation to the deteriorating real estate climate.  Management is focused on working with borrowers and guarantors to resolve these trends by restructuring or liquidating assets when prudent. Many of our commercial relationships are secured by development loans, in particular condominiums which have experienced a significant reduction in demand. The Bank reviews the strength of the guarantors; requires face to face discussions and offers restructuring suggestions that provide the borrowers with short term relief and exit strategies. Overall, we expect to see improvement as solutions are identified and executed. The Bank ob tains a current appraisal on all real estate secured loans that are 180 days or more past due if the appraisal on file is older than one year. If the determination is made that there is the potential for collateral shortfall, an allocated reserve will be assigned to the loan for the expected deficiency. It is the policy of the Bank to charge off or write down loans or other assets when, in the opinion of the Credit Committee and Loan Review, the ultimate amount recoverable is less than the book value, or the collection of the amount is expected to be unduly prolonged.  The level of non-performing assets is expected to fluctuate in response to changing economic and market conditions, and the relative sizes of the respective loan portfolios, along with management’s degree of success in resolving problem assets. Management takes a proactive approach with respect to the identification and resolution of problem loans.  In addition, in connection with a regularly scheduled Office of Thrif t Supervision (“OTS”) examination, the Holding Company and Bank agreed to develop and implement a plan to reduce classified assets.  This plan has been implemented.  See Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

NOTE 8 – Allowance for Loan Losses

The following summarizes the changes in the allowance for loan losses for the three months ended September 30, 2010, as compared to the prior year periods:

	Three Months Ended
	September 30,
	2010			2009
	(in thousands)
Balance, beginning of period	$	2,651		$	2,200
Provision for loan losses		200			242
Charge offs		(283	)		(324	)
Recoveries		12			10
Balance, end of period	$	2,580		$	2,128

At September 30, 2010, the Company had 21 loans with balances of $5.8 million on nonaccrual status and no loans with balances past due 90 days or more and still accruing.  At September 30, 2009, the Company had 21 loans with balances of $6.5 million on nonaccrual status and three loans with a balance of $1.0 million past due 90 days or more and still accruing.  The Company had 24 loan relationships that are considered impaired with a balance of $8.1 million as of September 30, 2010 and there were 23 impaired loan relationships with a balance of $7.4 million as of September 30, 2009.

NOTE 9 – Goodwill and Other Intangibles

Intangible assets include goodwill and a core deposit intangible associated with the Bank’s purchase of three branches from another financial institution in October 2005.  The goodwill and core deposit intangible are evaluated for impairment on an annual basis and the core deposit intangible is amortized on an accelerated basis over a ten-year period.  The carrying amount of goodwill and core deposit intangible as of September 30, 2010 was $6.9 million and $436,000,respectively.  The amortization expense related to the core deposit intangible for the three months ended September 30, 2010 and 2009 was $37,000 and $44,000, respectively.

14

	September 30,		June 30,
	2010		2010
	(in thousands)
Balances not subject to amortization:
Goodwill	$	6,912	$	6,912
Balances subject to amortization:
Core Deposit Intangible		436		473
Total intangible assets	$	7,348	$	7,385

The following table shows the estimated future amortization expense for amortizing intangible assets for the periods indicated:

	(in thousands)
For the nine months ending June 30, 2011		112
For the twelve months ending June 30, 2012		121
For the twelve months ending June 30, 2013		93
For the twelve months ending June 30, 2014		65
For the twelve months ending June 30, 2015		37
For the twelve months ending June 30, 2016		8
Total	$	436

15

NOTE 10 – Comprehensive Income

Comprehensive income includes net income and any changes in equity from non-owner sources that are not recorded in the income statement (such as changes in the net unrealized gains (losses) on securities).  The Company’s only source of other comprehensive income is the net unrealized gain (loss) on securities.

	Three Months Ended September 30,
	2010			2009
	(in thousands)
Net Income	$	570		$	404
Other comprehensive income
Net unrealized holding gains on available-for-sale securities		1,417			2,607
Reclassification adjustment for (gain) recognized in net income		(82	)		(1	)
Other comprehensive income before tax benefit		1,335			2,606
Income tax (expense) related to items of other omprehensive income		(454	)		(887	)
Other comprehensive income, net of tax		881			1,719
Total comprehensive income	$	1,451		$	2,123

NOTE 11 – FAIR VALUE MEASUREMENTS

In accordance with ASC 820, the Company groups its financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.

Level 1 – Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange.  Level 1 also includes U.S. Treasury, other U.S. Government and agency mortgage-backed securities that are traded by dealers or brokers in active markets.  Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

Level 2 – Valuations for assets and liabilities traded in less active dealer or broker markets.  Valuations are obtained from third party pricing services for identical or comparable assets or liabilities.

Level 3 – Valuations for assets and liabilities that are derived from other methodologies, including option pricing models, discounted cash flow models and similar techniques, and not based on market exchange, dealer, or broker traded transactions.  Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets and liabilities.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.  These valuation methodologies were applied to all of the Company’s financial assets and financial liabilities carried at fair value for September 30, 2010.

16

The Company’s cash instruments are generally classified within level 1 or level 2 of the fair value hierarchy because they are valued using quoted market prices, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency.

The Company’s investment and mortgage-backed securities and other debt securities available for sale are generally classified within level 2 of the fair value hierarchy.  For these securities, we obtain fair value measurements from independent pricing services.  The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U. S. treasury yield curve, trading levels, market consensus prepayment speeds, credit information and the instrument’s terms and conditions.

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence.  In the absence of such evidence, management’s best estimate is used.  Subsequent to inception, management only changes level 3 inputs and assumptions when corroborated by evidence such as transactions in similar instruments, completed or pending third-party transactions in the underlying investment or comparable entities, subsequent rounds of financing, recapitalization and other transactions across the capital structure, offerings in the equity or debt markets, and changes in financial ratios or cash flows.

The Company’s impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral.  Collateral values are estimated using level 2 inputs based upon appraisals of similar properties obtained from a third party.

The Company did not have any significant transfers of assets or liabilities between Levels 1 and 2 of the fair value hierarchy during the three months ended September 30, 2010.

17

The following summarizes assets measured at fair value for the period ending September 30, 2010 (in thousands):

	Fair Value Measurements at Reporting Date Using:
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
(In thousands)	September 30, 2010		Level 1		Level 2		Level 3
Securities available for sale
U. S. Government agency securities	$	2,928	$	-	$	2,928	$	-
Corporate securities		4,434		-		4,434		-
Mortgage backed securities insured or guaranteed by U.S. Government enterprises		38,305		-		38,305		-
Non-agency mortgage-backed securities		15,862		-		15,862		-
Equity securities		9,631		-		-		9,631
Total	$	71,160	$	-	$	61,529	$	9,631

	Fair Value Measurements Using Significant Unobservable Inputs Level 3
(In thousands)	Available-for-sale Securities		Total
Beginning balance, July 1, 2010	$	8,457	$	8,457
Total gains or losses
Included in earnings		-		-
Included in other comprehensive income		1,174		1,174
Principal payments on securities		-		-
Amortization of securities, net		-		-
Transfers in and/or out of Level 3		-		-
Ending balance, September 30, 2010	$	9,631	$	9,631
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at the reporting date for trading securities	$	-	$	-

18

ASSETS MEASURED AT FAIR VALUE ON A NONRECURRING BASIS

	Fair Value Measurements at Reporting Date Using:
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
(In thousands)	September 30, 2010		Level 1		Level 2		Level 3
Impaired loans	$	8,084	$	-	$	-	$	8,084
Other real estate ow ned		1,561		-		391		1,170
Totals	$	9,645	$	-	$	391	$	9,254

	Fair Value Measurements Using Significant Unobservable Inputs
(In thousands)	Impaired Loans		Level 3 Other Real Estate Ow ned		Total
Beginning balance, July 1, 2010	$	1,784	$	1,170	$	2,954
Total gains or losses
Transfers in and/or out of Level 3		6,300		-		6,300
Ending balance September 30, 2010	$	8,084	$	1,170	$	9,254

19

ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS

The follow ing summarizes assets measured at fair value for the period ending June 30, 2010 (in thousands):

	Fair Value Measurements at June 30, 2010 Using:
	June 30, 2010		Quoted Prices in Active Markets for Identical Assets Level 1		Significant Other Observable Inputs Level 2		Significant Unobservable Inputs Level 3
Securities available-for-sale
U. S. Government agency securities	$	6,101	$	-	$	6,101	$	-
Corporate securities		4,368		-		4,368		-
Mortgage-backed securities insured or
guaranteed by U. S. Government enterprises		50,734		-		50,734		-
Non-agency mortgage-backed securities		16,233		-		16,233		-
Equity securities		8,457		-		0		8,457
Total	$	85,893	$	-	$	77,436	$	8,457

	Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
	Available-for-sale Securities		Total
Beginning balance, July 1, 2009	$	7,466	$	7,466
Total gains or losses (realized/unrealized)
Included in earnings				-
Included in other comprehensive income		991		991
Principal payments on securities				-
Accretion of securities, net				-
Transfers out of Level 3				-
Ending balance, June 30, 2010	$	8,457	$	8,457
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the reporting date	$	-	$	-

20

ASSETS MEASURED AT FAIR VALUE ON A NONRECURRING BASIS

	Fair Value Measurements at Reporting Date Using:
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
(In thousands)	June 30, 2010		Level 1		Level 2		Level 3
Impaired loans	$	1,784	$	-	$	-	$	1,784
Other real estate ow ned		1,561		-		391		1,170
Totals	$	3,345	$	-	$	391	$	2,954

	Fair Value Measurements Using Significant Unobservable Inputs
(In thousands)	Impaired Loans		Level 3 Other Real Estate Owned		Total
Beginning balance, July 1, 2009	$	-	$	-	$	-
Total gains or losses
Transfers in and/or out of Level 3		1,784		1,170		2,954
Ending balance June 30, 2010	$	1,784	$	1,170	$	2,954

21

NOTE 12 – Stock-Based Incentive Plan

At the annual meeting of stockholders on October 21, 2005, stockholders of the Company approved the PSB Holdings, Inc. 2005 Stock-Based Incentive Plan (the “Incentive Plan”).  Under the Incentive Plan, the Company may grant up to 340,213 stock options and 136,085 shares of restricted stock to its employees, officers and directors for an aggregate amount of up to 476,298 shares of the Company’s common stock for issuance upon the grant or exercise of awards.  Both incentive stock options and non-statutory stock options may be granted under the Incentive Plan.

On November 7, 2005, the Company awarded 319,800 options to purchase the Company’s common stock and 129,281 shares of restricted stock.  Stock option awards were granted with an exercise price equal to the market price of the Company’s stock at the date of grant ($10.60) with a maximum term of ten years.

On June 7, 2006, the Company awarded 18,000 options to purchase the Company’s common stock and 6,000 shares of restricted stock.  Stock option awards were granted with an exercise price equal to the market price of the Company’s stock at the date of grant ($10.78) with a maximum term of ten years.

On May 25, 2007, the Company awarded 29,000 options to purchase the Company’s common stock and 9,500 shares of restricted stock.  Stock option awards were granted with an exercise price equal to the market price of the Company’s stock at the date of grant ($10.70) with a maximum term of ten years.

Both stock option and restricted stock awards granted to date vest at 20% per year beginning on the first anniversary of the date of the grant.

Stock options and restricted stock awards are considered common stock equivalents for the purpose of computing earnings per share on a diluted basis.

The Company has recorded share-based compensation expense related to outstanding stock option and restricted stock awards based upon the fair value at the date of grant over the vesting period of such awards on a straight-line basis.  The fair value of each restricted stock allocation, based on the market price at the date of grant, is recorded to unearned stock awards.  Compensation expense related to unearned restricted shares is amortized to compensation and benefits expense over the vesting period of the restricted stock awards.   The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option pricing method which includes several assumptions such as volatility, expected dividends, expected term and risk-free rate for each stock option award. & #160;The Company recorded share-based compensation expense in connection with the stock option and restricted stock awards for the three months ended September 30, 2010 and September 30, 2009 of $71,000 and $71,000, respectively.

The weighted-average fair value of stock options granted on November 7, 2005, June 7, 2006 and May 25, 2007 using the Black-Scholes option pricing method was $2.00 per share, $1.97 per share and $1.84 per share, respectively.  Assumptions used to determine the weighted-average fair value of stock options granted were as follows:

	November 7, 2005 Grant			June 7, 2006 Grant			May 25, 2007 Grant
Dividend yield		1.89	%		2.23	%		2.24	%
Expected volatility		12.65	%		12.17	%		11.04	%
Risk-free rate		4.56	%		4.95	%		4.86	%
Expected life in years		6.5			6.5			6.5
Fair value	$	2.00		$	1.97		$	1.84

22

NOTE 13 – Dividends

The Company did not declare a dividend during the first quarter of fiscal 2011.

NOTE 14 – Commitments to Extend Credit

The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. These commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheet.

The contractual amounts of outstanding commitments were as follows:

	September 30, 2010		June 30, 2010
	(in thousands)
Commitments to extend credit:
Loan commitments	$	4,157	$	1,305
Unadvanced construction loans		1,781		1,521
Unadvanced lines of credit		14,686		15,213
Standby letters of credit		757		857
Outstanding commitments	$	21,381	$	18,896

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

The following analysis discusses changes in the financial condition and results of operations at and for the three months ended September 30, 2010 and 2009, and should be read in conjunction with the Company’s Condensed Consolidated Financial Statements and the notes thereto, appearing in Part I, Item 1 of this quarterly report.  These financial statements should be read in conjunction with the 2010 Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K filed with the SEC on September 24, 2010.

Forward-Looking Statements

This report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of these safe harbor provisions.  Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the Company, are generally identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. &# 160;The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain.  Factors which could have a material adverse effect on the operations of the Company and its subsidiary include, but are not limited to, changes in: interest rates, general economic conditions, legislation and regulations, real estate values, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board, the quality or composition of the loan or investment portfolios, demand for loan products, deposit flows, competition, demand for financial services in the Company’s market area and accounting principles and guidelines.  These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.  Further information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.

23

Except as required by applicable law and regulation, the Company does not undertake – and specifically disclaims any obligation – to publicly release the results of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

Overview

The Company’s results of operation depend primarily on net interest and dividend income, which is the difference between the interest and dividend income earned on its interest-earning assets, such as loans and securities, and the interest expense on its interest-bearing liabilities, such as deposits and borrowings. The Company also generates noninterest income, primarily from fees and service charges.  Gains on sales of loans and securities and cash surrender value of life insurance policies are added sources of noninterest income.  The Company’s noninterest expense primarily consists of employee compensation and benefits, occupancy and equipment expense, advertising, data processing, professional fees and other operating expenses.

During the quarter ended September 30, 2009, the Company recorded a non-cash OTTI charge of $330,000 and during the quarter ended September 30, 2010, the Company recorded a non-cash OTTI charge of $173,000.  Both of these OTTI charges were taken on Non-Agency CMO securities.  The net interest margin decreased from 2.78% for the quarter ended September 30, 2009 to 2.56% for the quarter ended September 30, 2010, as we experienced a $221,000 decrease in net interest and dividend income over the periods.  In addition, noninterest expense decreased $433,000 during the quarter ended September 30, 2010 compared to the quarter ended September 30, 2009.  The provision for loan losses decreased $42,000 during the quarter ended September 30, 2010 as compared to the quarter ended September 30, 2009.

Critical Accounting Policies

Critical accounting policies are those that involve significant judgments and assumptions by management that have, or could have, a material impact on our income or the carrying value of our assets.  Our critical accounting policies are those related to our allowance for loan losses, goodwill and the impairment of securities.

Allowance for Loan Losses.  The allowance for loan losses is the amount estimated by management as necessary to cover credit losses inherent in the loan portfolio at the balance sheet date.  The allowance is established through the provision for loan losses which is charged against income.

Management performs a quarterly evaluation of the adequacy of the allowance for loan losses.  We consider a variety of factors in establishing this estimate including, but not limited to, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower, results of internal and external loan reviews and other relevant factors.  This evaluation is inherently subjective as it requires material estimates by management that may be susceptible to significant change.

The analysis has two components:  specific and general allocations.  Specific allocations are made for loans for which collection is questionable and the loan is downgraded.  Additionally, the size of the allocation is measured by determining an expected collection or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. For the general allocations, we consider a variety of factors in establishing this estimate including, but not limited to, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower, historical loan charge offs, results of internal and external loan reviews and other relevant factors.  This evalu ation is inherently subjective as it requires material estimates by management that may be susceptible to significant change. Actual loan losses may be significantly more than the allowances we have established which could have a material negative effect on our financial results.

           Goodwill.  The Company’s goodwill (the amount paid in excess of fair value of acquired net assets) is reviewed at least annually to ensure that there have been no events or circumstances resulting in an impairment of the recorded amount of excess purchase price.  Adverse changes in the economic environment, operations of acquired business units, or other factors could result in a decline in projected fair values.  If the estimated fair value is less than the carrying amount, a loss would be recognized to reduce the carrying amount to implied fair value.

24

Other-Than-Temporary Impairment of Securities.  Management periodically reviews all investment securities with significant declines in fair value for potential other-than-temporary impairment pursuant to the guidance provided by ASC 320-10 “Investments-Debt and Equity Securities”.  The guidance addresses the determination as to when an investment is considered impaired, whether the impairment is other-than-temporary, and the measurement of an impairment loss.  It also included accounting considerations subsequent to the recognition of an other-than-temporary impairment and requires certain disclosures about unrealized losses tha t have not been recognized as other-than-temporary impairments.  Management evaluates the Company’s investment portfolio on an ongoing basis and determined that $173,000 of write-downs were necessary during the quarter ended September 30, 2010 on other-than-temporarily impaired securities and $330,000 of write-downs were necessary during the quarter ended September 30, 2009 on other-than-temporarily impaired securities.  The loss on write-downs of securities included total other-than-temporary impairment losses of $751,000 and $522,000, net of $578,000 and $192,000 recognized in other comprehensive income (loss) for the three months ended September 30, 2010 and 2009, respectively, before taxes.

Management has discussed the development and selection of these critical accounting policies with the Audit Committee of the Board of Directors.

Comparison of Financial Condition at September 30, 2010 and June 30, 2010

Assets

Total assets decreased to $486.1 million at September 30, 2010 from $489.4 million at June 30, 2010.  Investments in available-for-sale securities decreased $14.7 million during the three months ended September 30, 2010, and represented $71.2 million or 14.6% of total assets at September 30, 2010.  This decrease was primarily due to $6.6 million in sales and $9.5 million in pay downs and maturities during the three months ended September 30, 2010.  Investments in held-to-maturity securities increased $26.1 million during the three months ended September 30, 2010, and represented $109.3 million or 22.5% of total assets at September 30, 2010. This increase was due to new security purchases being classified as held-to-maturity due to the Company’s intent and ability to hold these securities to mat urity.  Net loans have decreased to $251.7 million at September 30, 2010 from $254.8 million at June 30, 2010 and now represent 51.8% of total assets.  Included in other assets as of September 30, 2010 was $2.1 million in prepaid FDIC assessments.

Allowance for Loan Losses

The table below indicates the relationships between the allowance for loan losses, total loans outstanding and nonperforming loans at September 30, 2010 and June 30, 2010.  For additional information, see “Comparison of Operating Results for the Three Months Ended September 30, 2010 and 2009 – Provision for loan losses.”

	September 30, 2010			June 30, 2010
	(Dollars in thousands)
Allowance for loan losses	$	2,580		$	2,651
Gross loans outstanding		254,317			257,423
Nonperforming loans		5,818			6,293
Allowance/gross loans outstanding		1.01	%		1.03	%
Allowance/nonperforming loans		44.3	%		42.1	%

25

At September 30, 2010, despite the low ratio of the allowance to nonperforming loans, we believe that the allowance for loan losses was sufficient because of (i) our analysis of the collateral supporting non-performing loans and (ii) the fact that certain non-performing loans were in the process of being renewed as of September 30, 2010.

Past Due and Nonperforming Loans

The following table sets forth information regarding past due and non-performing loans:

	September 30, 2010		June 30, 2010
	(in thousands)
Past due 30 days through 89 days and accruing	$	508	$	963
Past due 90 days or more and accruing	$	-	$	491
Past due 90 days or more and nonaccruing	$	5,818	$	5,802

Liabilities

Total liabilities decreased to $440.8 million at September 30, 2010 from $445.5 million at June 30, 2010.  Total deposits decreased to $330.2 million at September 30, 2010 from $335.1 million at June 30, 2010, a decrease of $4.9 million or 1.5%. Federal Home Loan Bank advances decreased to $98.5 million at September 30, 2010 from $100.5 million at June 30, 2010, a decrease of $2.0 million or 2.0%.  Securities sold under agreements to repurchase increased to $9.2 million at September 30, 2010 from $5.9 million at June 30, 2010, an increase of $3.3 million or  55.6%.

Stockholders’ Equity

Stockholders’ equity increased to $45.3 million at September 30, 2010 from $43.9 million at June 30, 2010, primarily due to net income of $570,000 and a reduction in other comprehensive loss of $881,000.

Comparison of Operating Results for the Three Months Ended September 30, 2010 and 2009

Net Income

Net income amounted to $570,000 or $.09 per basic and diluted share for the quarter ended September 30, 2010 compared to net income of $404,000 or $.06 per basic and diluted share for the quarter ended September 30, 2009.  The increase in net income was primarily due to decreases in noninterest expense of $433,000 and other-than-temporarily impaired investment write-downs of $157,000 during the quarter ended September 30, 2010 compared to the quarter ended September 30, 2009.  This was partially offset by a decrease in net interest income of $221,000 and an increase in income tax expense of $108,000 during the quarter ended September 30, 2010 compared to the quarter ended September 30, 2009.  The provision for loan losses decreased by $42,000 during the quarter ended September 30, 2010 compared to th e quarter ended September 30, 2009.

Interest and Dividend Income

Interest and dividend income amounted to $5.1 million for the quarter ended September 30, 2010 as compared to $6.0 million for the quarter ended September 30, 2009, a decrease of $864,000 or 14.4%.  This was primarily due to a decrease in yield on earning assets of 80 basis points to 4.51% for the quarter ended September 30, 2010 compared to 5.31% for the quarter ended September 30, 2009.  Average investment securities increased $12.0 million to $183.4 million for the quarter ended September 30, 2010 compared to $171.4 million for the quarter ended September 30, 2009.  The yield on investment securities decreased 170 basis points to 3.56% for the quarter ended September 30, 2010 compared to 5.26% for the quarter ended September 30, 2009.  Average loans decreased by $11.4 million to $257.1 m illion for the quarter ended September 30, 2010 compared to $268.5 million for the quarter ended September 30, 2009.  The yield on loans decreased 13 basis points to 5.40% for the quarter ended September 30, 2010 compared to 5.53% for the quarter ended September 30, 2009.

26

Interest Expense

Interest expense amounted to $2.2 million for the quarter ended September 30, 2010 as compared to $2.9 million for the quarter ended September 30, 2009, a decrease of $643,000 or 22.4%.  The decrease was primarily due to a change in rates of interest-bearing liabilities.  The cost of average interest-bearing liabilities decreased 63 basis points to 2.19% for the quarter ended September 30, 2010 from 2.82% for the quarter ended September 30, 2009.  The average rate on interest-bearing deposits decreased by 62 basis points to 1.70% for the quarter ended September 30, 2010 compared to 2.32% for the quarter ended September 30, 2009.  The average rate on borrowed money decreased by 38 basis points to 3.53% for the quarter ended September 30, 2010 compared to 3.91% for the quarter ended September 30, 2009.

Net Interest and Dividend Income

Net interest and dividend income amounted to $2.9 million for the quarter ended September 30, 2010 as compared to $3.1 million for the quarter ended September 30, 2009, a decrease of $221,000 or 7.0%.  Net interest spread decreased by 17 basis points to 2.32% for the quarter ended September 30, 2010 from 2.49% for the quarter ended September 30, 2009.  Net interest margin decreased 22 basis points to 2.56% as compared to 2.78% when comparing the quarters ended September 30, 2010 and 2009.

Due to the large portion of fixed rate loans and securities in the Company’s asset portfolio, interest rate risk is a concern and the Company continues to monitor and adjust the asset and liability mix as much as possible to take advantage of the benefits and reduce the risks or potential negative effects of a rising rate environment.  Management attempts to mitigate the interest rate risk through balance sheet composition.

Provision for Loan Losses

The provision for loan losses amounted to $200,000 for the quarter ended September 30, 2010 as compared to $242,000 for the quarter ended September 30, 2009, a decrease of $42,000 or 17.4%.  The allowance for loan losses is based on management’s estimate of the probable losses inherent in the portfolio, considering the impact of certain factors.  Among the factors management may consider are prior loss experience, current economic conditions and their effects on borrowers, the character and size of the portfolio, trends in nonperforming loans and delinquency rates and the performance of individual loans in relation to contractual terms.  The provision for loan losses reflects adjustments to the allowance based on management’s review of the portfolio in light of those conditions. The ratio of the allowance to gross loans outstanding was 1.01% as of September 30, 2010 compared to 1.03% as of June 30, 2010.  Net charge-offs were $271,000 for the quarter ended September 30, 2010 compared to $314,000 for the quarter ended September 30, 2009.  The ratio of the allowance to nonperforming loans was 44.3% as of September 30, 2010 compared to 42.1% as of June 30, 2010.  Management believes that the nonperforming loans will not have a material effect on the adequacy of the allowance for loan losses.

Noninterest Income

Noninterest income totaled $805,000 for the quarter ended September 30, 2010 compared to $785,000 for the quarter ended September 30, 2009, an increase of $20,000 or 2.5%.  The increase was primarily due to a decrease in write-downs of investments of $157,000 or 47.6% to $173,000 for the quarter ended September 30, 2010 compared to $330,000 for the quarter ended September 30, 2009.  The impairment charges for the quarter ended September 30, 2010 and September 30, 2009 consisted of private label CMOs.  This was partially offset by a decrease in net gains on securities sales of $77,000 for the quarter ended September 30, 2010 compared to the quarter ended September 30, 2009.

27

Noninterest Expense

Noninterest expense amounted to $2.7 million for the three months ended September 30, 2010 as compared to $3.2 million for the three months ended September 30, 2009, a decrease of $433,000 million or 13.6%.  Compensation and benefits expense decreased $13,000 or 0.9%.  This was due to a decrease in salary expense of $14,000 or 1.3%.  Occupancy and equipment expense decreased $2,000 or 0.7%.  Other noninterest expenses decreased $418,000 or 30.5% to $954,000 for the three months ended September 30, 2010 compared to $1.4 million for the three months ended September 30, 2009. This decrease was primarily due to other real estate owned write-downs of $321,000 and prepayment penalties on borrowings of $131,000 during the quarter ended September 30, 2009.  There were no other real estate owned write-downs or prepayment penalties on borrowings during the quarter ended September 30, 2010.

Provision for Income Taxes

Income tax expense amounted to $214,000 for the quarter ended September 30, 2010 compared to $106,000 for the quarter ended September 30, 2009.

28

Average Balance Sheets

The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated.  No tax-equivalent yield adjustments were made, as the effect thereof was not material.  All average balances are daily average balances.  Non-accrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield.  The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.  Yields and costs are annualized.

	For the Three Months Ended September 30,
			2010							2009
	(Dollars in thousands)
	Average		Interest		Yield/			Average		Interest		Yield/
Interest-earning assets:	Balance		Income/Expense		Cost			Balance		Income/Expense		Cost
Investment securities	$	183,397	$	1,644		3.56	%	$	171,446	$	2,271		5.26	%
Loans		257,062		3,502		5.40	%		268,451		3,740		5.53	%
Other earning assets		12,506		3		0.10	%		9,272		2		0.09	%
Total interest-earnings assets		452,965		5,149		4.51	%		449,169		6,013		5.31	%
Non-interest-earning assets		32,800							33,938
Total assets	$	485,765						$	483,107
Interest-bearing liabilities:
NOW accounts	$	89,160		262		1.17	%	$	64,178		320		1.98	%
Savings accounts		47,064		42		0.35	%		46,048		54		0.47	%
Money market accounts		12,894		29		0.89	%		11,462		32		1.11	%
Time deposits		144,901		925		2.53	%		154,385		1,209		3.11	%
Borrowed money		108,719		966		3.53	%		126,988		1,252		3.91	%
Total interest-bearing liabilities		402,738		2,224		2.19	%		403,061		2,867		2.82	%
Non-interest-bearing demand deposits		36,243							35,292
Other non-interest-bearing liabilities		2,081							4,171
Capital accounts		44,703							40,583
Total liabilities and capital accounts	$	485,765						$	483,107
Net interest income			$	2,925						$	3,146
Interest rate spread						2.32	%						2.49	%
Net interest-earning assets	$	50,227						$	46,108
Net interest margin						2.56	%						2.78	%
Average earning assets to average interest-bearing liabilities						112.47	%						111.44	%

29

The following tables set forth the effects of changing rates and volumes on our net interest income for the periods indicated.  The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume).  The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate).  The net column represents the sum of the prior columns.  For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.

	For the Three Months Ended September 30, 2010
	Compared to the Three Months Ended September 30, 2009
	Increase(Decrease) Due to
INTEREST INCOME	Rate			Volume			Net
Investment securities	$	(1,549	)	$	922		$	(627	)
Loans		(82	)		(156	)		(238	)
Other interest-earning assets		-			1			1
TOTAL INTEREST INCOME		(1,631	)		767			(864	)
INTEREST EXPENSE:
NOW accounts		(537	)		479			(58	)
Savings accounts		(20	)		8			(12	)
Money Market accounts		(21	)		18			(3	)
Time deposits		(213	)		(71	)		(284	)
Other borrowed money		(116	)		(170	)		(286	)
TOTAL INTEREST INCOME		(907	)		264			(643	)
CHANGE IN NET INTEREST INCOME	$	(724	)	$	503		$	(221	)

Market Risk, Liquidity and Capital Resources

Market Risk

The majority of our assets and liabilities are monetary in nature.  Consequently, our most significant form of market risk is interest rate risk (“IRR”).  Our assets, consisting primarily of mortgage loans, have longer maturities than our liabilities, consisting primarily of deposits and other borrowings.  As a result, a principal part of our business strategy is to manage IRR and reduce the exposure of our net interest income (“NII”) to changes in market interest rates.  Accordingly, our Board of Directors has established an Asset/Liability Management Committee which is responsible for evaluating the IRR inherent in our assets and liabilities, for determining the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.  With the assistance of an IRR management consultant, the committee monitors the level of IRR on a regular basis and generally meets at least on a quarterly basis to review our asset/liability policies and IRR position.

We have sought to manage our IRR in order to minimize the exposure of our earnings and capital to changes in interest rates.  As part of our ongoing asset/liability management, we currently use the following strategies to manage our IRR: (i) using alternative funding sources, such as advances from the Federal Home Loan Bank of Boston, to “match fund” certain investments and/or loans; (ii) continued emphasis on increasing core deposits; (iii) offering adjustable rate and shorter-term home equity loans, commercial real estate loans, construction loans and commercial and industrial loans; (iv) offering a variety of consumer loans, which typically have shorter-terms; (v) investing in mortgage-backed securities with variable rates or fixed rates with shorter durations.  Shortening the average maturity o f our interest-earning assets by increasing our investments in shorter-term loans and securities, as well as loans and securities with variable rates of interest, helps to better match the maturities and interest rates of our assets and liabilities, thereby reducing the exposure of our NII to changes in market interest rates.

30

Net interest income at-risk measures the risk of a decline in earnings due to potential short-term and long term changes in interest rates.  The table below represents an analysis of our IRR as measured by the estimated changes in NII, resulting from an instantaneous and sustained parallel shift in the yield curve (+100 and +200 basis points) at March 31, 2010 and June 30, 2010.

Net Interest Income At-Risk
	Estimated Increase (Decrease)	Estimated Increase (Decrease)
Change in Interest Rates	in NII	in NII
(Basis Points)	June 30, 2010	March 31, 2010
+ 100	-1.25%	-2.33%
+ 200	-4.59%	-5.90%

The preceding income simulation analysis does not represent a forecast of NII and should not be relied upon as being indicative of expected operating results.  These hypothetical estimates are based upon numerous assumptions, which are subject to change, including: the nature and timing of interest rate levels including the yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of asset and liability cash flows, and others.  Also, as market conditions vary prepayment/refinancing levels will likely deviate from those assumed, the varying impact of interest rate changes on caps and floors embedded in adjustable rate loans, early withdrawal of deposits, changes in product preferences, and other internal/external variables.  We do not believe that there has been a material change in our NII position between June 30, 2010 and September 30, 2010.

Net Portfolio Value Simulation Analysis.  The Office of Thrift Supervision requires the computation of amounts by which the net present value of an institution’s cash flow from assets, liabilities and off-balance sheet items (the institution’s net portfolio value or “NPV”) would change in the event of a range of assumed changes in market interest rates.  The Office of Thrift Supervision provides all institutions that file a Consolidated Maturity/Rate Schedule as a part of their q uarterly Thrift Financial Report an interest rate sensitivity report of net portfolio value.  The Office of Thrift Supervision simulation model uses a discounted cash flow analysis and an option-based pricing approach to measuring the interest rate sensitivity of net portfolio value.  Historically, the Office of Thrift Supervision model estimated the economic value of each type of asset, liability and off-balance sheet contract under the assumption that the United States Treasury yield curve increases or decreases instantaneously by 100 to 300 basis point increments.  However, given the current low level of market interest rates, we did not prepare a net portfolio value calculation for an interest rate decrease of greater than 100 basis points.  A basis point equals one-hundredth of one percent, and 200 basis points equals two percent, an increase in interest rates from 3% to 5% would mean, for example, a 200 basis point increase in the “Change in Interest Rates& #8221; column below.  The Office of Thrift Supervision provides us the results of the interest rate sensitivity model, which is based on information we provide to the Office of Thrift Supervision to estimate the sensitivity of our net portfolio value.

31

The tables below set forth, at June 30, 2010, the estimated changes in our net portfolio value that would result from the designated instantaneous changes in the United States Treasury yield curve.  Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results.  This data is for Putnam Bank only and does not include any yield curve changes in the assets of PSB Holdings, Inc.  We do not believe that there has been a material change in our NPV position between J une 30, 2010 and September 30, 2010.

									NPV as a Percentage of Present
									Value of Assets (3)
			Estimated Increase (Decrease) in
Change in			NPV									Increase
Interest Rates	Estimated											(Decrease)
(basis points) (1)	NPV (2)		Amount			Percent			NPV Ratio (4)			(basis points)
+300	$	38,158	$	(7,028	)		-16	%		7.87	%		-108
+200	$	43,090	$	(2,095	)		-5	%		8.72	%		-23
+100	$	45,274	$	88			0	%		9.05	%		10
0	$	45,186	$	-			0	%		8.95	%		0
-100	$	43,635	$	(1,550	)		-3	%		8.59	%		-36

(1)   Assumes an instantaneous uniform change in interest rates at all maturities.

(2)   NPV is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.

(3)   Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.

(4)   NPV ratio represents NPV divided by the present value of assets.

Liquidity

The term liquidity refers to the ability of the Company and the Bank to meet current and future short-term financial obligations.  The Company and the Bank further define liquidity as the ability to generate adequate amounts of cash to fund loan originations, deposit withdrawals and operating expenses.  Liquidity management is both a daily and long-term function of business management. The Bank’s primary sources of liquidity are deposits, scheduled amortization and prepayments of loan principal and mortgage-related securities, and Federal Home Loan Bank of Boston borrowings.  The Bank can borrow funds from the Federal Home Loan Bank of Boston base d on eligible collateral of loans and securities.  The Bank had Federal Home Loan Bank of Boston borrowings as of September 30, 2010 of $98.5 million with unused borrowing capacity of $21.2.million.  The Bank has an internal limit of wholesale borrowings to total assets ratio of 40.0%.  As of September 30, 2010, the ratio of wholesale borrowings to total assets was 20.3%.

The Bank’s primary investing activities are the origination of loans and the purchase of investment securities.  During the three months ended September 30, 2010 and 2009, the Bank’s net loan principal (collections) originations were ($2.8) million and $1.1 million, respectively. Purchases of securities totaled $46.5 million and $4.3 million, for the three months ended September 30, 2010 and 2009, respectively.

Loan repayments and maturing investment securities are a relatively predictable source of funds.  However, deposit flows, calls of investment securities and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and economic conditions and competition in the marketplace.  These factors reduce the predictability of the timing of these sources of funds.  Deposit flows are affected by the level of interest rates, by the interest rates and products offered by competitors and by other factors.  The Bank monitors its liquidity position frequently and anticipates that it will have sufficient funds to me et its current funding commitments.

Certificates of deposits totaled $145.2 million at September 30, 2010. The Bank relies on competitive rates, customer service and long-standing relationships with customers to retain deposits.  Based on the Bank’s experience with deposit retention and current retention strategies, management believes that, although it is not possible to predict with certainty future terms and conditions upon renewal, a significant portion of such deposits will remain with the Bank.

32

The Bank was well capitalized at September 30, 2010 and exceeded each of the applicable regulatory capital requirements at such date.

	Required			Actual
Ratio of Tier 1 Capital to total assets		4	%		7.19	%
Ratio of Total Risk Based Capital to risk-weighted assets		8	%		14.14	%
Ratio of Tier 1 Risk Based Capital to risk-weighted assets		4	%		13.08	%

Management is not aware of any known trends, events or uncertainties that will have or are reasonably likely to have a material effect on the Company’s or the Bank’s liquidity, capital or operations, nor is management aware of any current recommendations by regulatory authorities which, if implemented, would have a material effect on the Company’s or the Bank’s liquidity, capital or operations.

Off-Balance Sheet Arrangements

In addition to the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in our financial statements.  These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk.  Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments, lines of credit, and letters of credit.

For the three months ended September 30, 2010, we engaged in no off-balance sheet transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Not applicable to smaller reporting companies

Item 4.  Controls and Procedures

Under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, the Company evaluated the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15(d)-15(e) under the Exchange Act) as of the end of the period covered by this report.  Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities an d Exchange Commission’s rules and forms and in timely altering them to material information relating to the Company (or its consolidated subsidiaries) required to be filed in its periodic SEC filings.

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

33

Part II. – OTHER INFORMATION

Item 1.     Legal Proceedings – Not applicable

Item 1A.  Risk Factors – Not applicable

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

a) Not applicable

b) Not applicable

c) Not applicable

Item 3.     Defaults Upon Senior Securities – Not applicable

Item 4.     [Reserved]

Item 5.     Other Information

a.   Not applicable.

Item 6.     Exhibits

Exhibits

31.1   Chief Executive Officer Certification pursuant to 17 CFR 240.13a-14 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2   Chief Financial Officer Certification pursuant to 17 CFR 240.13a-14 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1   Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350.

32.2   Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350.

34

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	PSB HOLDINGS, INC.
	(Registrant)
Date November 12, 2010		/s/ Thomas A. Borner
		Thomas A. Borner
		Chief Executive Officer
Date November 12, 2010		/s/ Robert J. Halloran, Jr.
		Robert J. Halloran, Jr.
		President, Chief Financial Officer and Treasurer

35