ESSA Bancorp (ESSA) 10-K 2011 FY Annual report

SECURITIES AND EXCHANGE COMMISSION

100 F Street NE

Washington, D.C. 20549

FORM 10-K

x Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Fiscal Year Ended September 30, 2011

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 No. 001-33384

ESSA Bancorp, Inc.

(Exact name of registrant as specified in its charter)

Pennsylvania	20-8023072
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)
200 Palmer Street, Stroudsburg, Pennsylvania	18360
(Address of Principal Executive Offices)	Zip Code

(570) 421-0531

(Registrant’s telephone number)

Securities Registered Pursuant to Section 12(b) of the Act:

Title of each class	Name of each exchange on which registered
Common Stock, $0.01 par value	The NASDAQ Stock Market, LLC

Securities Registered Pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    YES  ¨    NO  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    YES  ¨    NO  x

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 twelve months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such requirements for the past 90 days.    YES  x    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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES  x    NO  ¨.

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

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	¨	Accelerated filer	x
Non-accelerated filer	¨	Smaller reporting company	¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    YES  ¨    NO  x

As of December 7, 2011, there were 16,980,900 shares issued and 12,109,622 shares outstanding of the Registrant’s Common Stock.

The aggregate market value of the voting and non-voting common equity held by non-affiliates of the Registrant, computed by reference to the last sale price on March 31, 2011, was $142,724,287.

DOCUMENTS INCORPORATED BY REFERENCE

1. Proxy Statement for the 2011 Annual Meeting of Stockholders of the Registrant (Part III).

TABLE OF CONTENTS

Item 1.	Business	1
Item 1A.	Risk Factors	28
Item 1B.	Unresolved Staff Comments	33
Item 2.	Properties	33
Item 3.	Legal Proceedings	35
Item 4.	[Removed and Reserved]	35
Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities	36
Item 6.	Selected Financial Data	38
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	40
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	52
Item 8.	Financial Statements and Supplementary Data	52
Item 9.	Changes in and Disagreements With Accountants on Accounting and Financial Disclosure	52
Item 9A.	Controls and Procedures	52
Item 9B.	Other Information	53
Item 10.	Directors, Executive Officers and Corporate Governance	53
Item 11.	Executive Compensation	53
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	53
Item 13.	Certain Relationships and Related Transactions, and Director Independence	54
Item 14.	Principal Accounting Fees and Services	54
Item 15.	Exhibits, Financial Statement Schedules	54

i

PART I

Item 1. Business

Forward Looking Statements

This Annual Report contains certain “forward-looking statements” which may be identified by the use of words such as “believe,” “expect,” “anticipate,” “should,” “planned,” “estimated” and “potential.” Examples of forward-looking statements include, but are not limited to, estimates with respect to our financial condition, results of operations and business that are subject to various factors which could cause actual results to differ materially from these estimates and most other statements that are not historical in nature. These factors include, but are not limited to, general and local economic conditions, changes in interest rates, deposit flows, demand for mortgage, and other loans, real estate values, competition, changes in accounting principles, policies, or guidelines, changes in legislation or regulation, and other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services.

ESSA Bancorp, Inc.

ESSA Bancorp, Inc. is the Pennsylvania-chartered stock holding company of ESSA Bank & Trust. ESSA Bancorp, Inc. owns 100% of the outstanding shares of common stock of ESSA Bank & Trust. Since being formed in 2006, ESSA Bancorp, Inc. has engaged primarily in the business of holding the common stock of ESSA Bank & Trust. Our executive offices are located at 200 Palmer Street, Stroudsburg, Pennsylvania 18360. Our telephone number at this address is (570) 421-0531. ESSA Bancorp, Inc. is subject to comprehensive regulation and examination by the Federal Reserve Board of Governors. At September 30, 2011, ESSA Bancorp, Inc. had consolidated assets of $1.1 billion, consolidated deposits of $637.9 million and consolidated stockholders’ equity of $161.7 million. Its consolidated net income for the fiscal year ended September 30, 2011 was $5.3 million.

On April 3, 2007, ESSA Bancorp, Inc. consummated its stock offering, resulting in gross proceeds of $158.7 million, through the sale of 15,870,000 shares at a price of $10.00 per share. ESSA Bancorp, Inc. also contributed 1,110,900 shares of its common stock to the ESSA Bank & Trust Foundation along with $1.6 million in cash. Expenses related to the offering were approximately $2.9 million, which resulted in net proceeds of approximately $155.8 million prior to the contribution to the ESSA Bank & Trust Foundation.

ESSA Bancorp, Inc. loaned approximately $13.6 million to the ESSA Bank & Trust’s Employee Stock Ownership Plan. ESSA Bancorp, Inc. retained approximately $64.3 million of the net proceeds of the offering prior to the contribution to the ESSA Bank & Trust Foundation, and the remainder of the net proceeds were contributed to ESSA Bank & Trust.

ESSA Bank & Trust

General

ESSA Bank & Trust was organized in 1916. ESSA Bank & Trust is a Pennsylvania chartered full-service, community-oriented savings association. We provide financial services to individuals, families and businesses through our seventeen full-service banking offices, located in Monroe, Northampton and Lehigh Counties, Pennsylvania. ESSA Bank & Trust is subject to comprehensive regulation and examination by the Pennsylvania Department of Banking and the Federal Deposit Insurance Corporation.

ESSA Bank & Trust’s business consists primarily of accepting deposits from the general public and investing those deposits, together with funds generated from operations and borrowings, in residential first mortgage loans (including construction mortgage loans), commercial real estate loans, home equity loans and lines of credit, commercial and consumer loans. We offer a variety of deposit accounts, including checking, savings and certificates of deposits. We also offer asset management and trust services. We offer investment services through our relationship with PRIMEVEST Financial Services, Inc., a third party broker/dealer and investment advisor. We offer insurance benefit consulting services through our wholly owned subsidiary, ESSA Advisory Services, LLC.

1

ESSA Bank & Trust’s executive offices are located at 200 Palmer Street, Stroudsburg, Pennsylvania 18360. Our telephone number at this address is (570) 421-0531. Our website address iswww.essabank.com.

The Company is a public company, and files interim, quarterly and annual reports with the Securities and Exchange Commission (“SEC”). All filed SEC reports and interim filings can be obtained from the Bank’s website, on the “Investor Relations” page, without charge from the Company.

Market Area

At September 30, 2011, our seventeen full-service banking offices consisted of thirteen offices in Monroe County, two offices in Lehigh County, and two offices in Northampton County, Pennsylvania. Our primary market for deposits is currently concentrated around the areas where our full-service banking offices are located. Our primary lending area consists of the counties where our branch offices are located, and to a lesser extent, the contiguous counties in the Commonwealth of Pennsylvania.

Monroe County is located in eastern Pennsylvania, situated 90 miles north of Philadelphia, 75 miles west of New York and 116 miles northeast of Harrisburg. Monroe County is comprised of 611 square miles of mostly rural terrain. Major industries include tourism, construction and educational facilities. Northampton County is located south of Monroe County and directly borders New Jersey. Lehigh County is located southwest of Monroe County. As of June 30, 2011, we had a deposit market share of approximately 28.6% in Monroe County, which represented the largest deposit market share in Monroe County and less than 1.0% in Northampton and Lehigh Counties.

Lending Activities

Historically, our principal lending activity has been the origination of first mortgage loans for the purchase, construction or refinancing of one- to four-family residential real property. During the past five years, we have increased our originations of commercial real estate loans in an effort to increase interest income, diversify our loan portfolio, and better serve the community. These loans have increased from 9.3% of our total loan portfolio at September 30, 2007 to $105.2 million, or 14.1% of our total loan portfolio at September 30, 2011. One- to four-family residential real estate mortgage loans represented $583.6 million, or 78.1%, of our loan portfolio at September 30, 2011. Home equity loans and lines of credit totaled $40.5 million, or 5.4% of our loan portfolio at September 30, 2011. Commercial loans totaled $14.8 million, or 2.0% of our loan portfolio at September 30, 2011 and construction first mortgage loans totaled $691,000 or 0.1% of the total loan portfolio at September 30, 2011. We originate other consumer loans on a limited basis.

2

Loan Portfolio Composition.The following table sets forth the composition of our loan portfolio, by type of loan at the dates indicated, excluding loans held for sale.

	At September 30,
	2011						2010						2009						2008						2007
	Amount			Percent			Amount			Percent			Amount			Percent			Amount			Percent			Amount			Percent
	(Dollars in thousands)
Residential first mortgage loans:
One- to four-family	$	583,599			78.1	%	$	596,455			80.8	%	$	604,010			81.7	%	$	571,609			80.3	%	$	498,803			80.0	%
Construction		691			0.1			1,302			0.2			1,707			0.2			8,254			1.2			7,800			1.3
Commercial		14,766			2.0			16,545			2.2			16,452			2.2			11,987			1.7			7,699			1.2
Commercial real estate		105,231			14.1			77,943			10.6			67,888			9.2			69,368			9.7			58,309			9.3
Home equity loans and lines of credit		40,484			5.4			43,559			5.9			46,812			6.3			47,528			6.7			47,565			7.6
Other		2,018			0.3			2,486			0.3			2,526			0.4			3,059			0.4			3,875			0.6
Total loans receivable	$	746,789			100.0	%	$	738,290			100.0	%	$	739,395			100.0	%	$	711,805			100.0	%	$	624,051			100.0	%
Allowance for loan losses		(8,170	)					(7,448	)					(5,815	)					(4,915	)					(4,206	)
Total loans receivable, net	$	738,619					$	730,842					$	733,580					$	706,890					$	619,845

3

Loan Portfolio Maturities and Yields. The following table summarizes the scheduled repayments of our loan portfolio at September 30, 2011. Demand loans, loans having no stated repayment schedule or maturity, and overdraft loans are reported as being due in one year or less.

	One- to Four-Family					Construction					Commercial					Commercial Real Estate
	Amount		Weighted Average Rate			Amount		Weighted Average Rate			Amount		Weighted Average Rate			Amount		Weighted Average Rate
	(Dollars in thousands)
Due During the Years Ending September 30,
2012	$	181		7.07	%	$	—		—		$	1,857		3.89	%	$	9,710		4.37	%
2013		1,485		5.11	%		—		—			225		6.02	%		5,193		3.74	%
2014		1,362		5.28	%		—		—			511		6.27	%		5,382		6.82	%
2015 to 2016		4,658		5.36	%		—		—			828		5.96	%		8,706		6.17	%
2017 to 2021		78,340		4.75	%		—		—			4,374		4.66	%		19,032		6.16	%
2022 to 2026		183,253		4.51	%		—		—			2,021		5.11	%		15,171		5.52	%
2026 and beyond		314,320		5.64	%		691		5.15	%		4,950		4.55	%		42,037		5.07	%
Total	$	583,599		5.16	%	$	691		5.15	%	$	14,766		4.74	%	$	105,231		5.38	%

	Home Equity Loans  and Lines of Credit					Other					Total
	Amount		Weighted Average Rate			Amount		Weighted Average Rate			Amount		Weighted Average Rate
	(Dollars in thousands)
Due During the Years Ending September 30,
2012	$	362		6.91	%	$	615		6.90	%	$	12,725		4.54	%
2013		284		6.30	%		272		7.82	%		7,459		4.32	%
2014		515		5.76	%		366		7.45	%		8,136		6.49	%
2015 to 2016		1,533		5.91	%		677		7.29	%		16,402		5.95	%
2017 to 2021		7,250		6.14	%		88		8.44	%		109,084		5.08	%
2022 to 2026		17,001		4.58	%		—		—			217,446		4.59	%
2026 and beyond		13,539		3.68	%		—		—			375,537		5.49	%
Total	$	40,484		4.66	%	$	2,018		7.32	%	$	746,789		5.16	%

The following table sets forth the scheduled repayments of fixed- and adjustable-rate loans at September 30, 2011 that are contractually due after September 30, 2012.

	Due After September 30, 2012
	Fixed		Adjustable		Total
	(In thousands)
Residential first mortgage loans:
One- to four-family	$	536,227	$	47,191	$	583,418
Construction		691		—		691
Commercial		10,976		1,933		12,909
Commercial real estate		33,963		61,558		95,521
Home equity loans and lines of credit		17,469		22,653		40,122
Other		1,403		—		1,403
Total	$	600,729	$	133,335	$	734,064

Loan Originations and Repayments. Historically, we have originated residential mortgage loans pursuant to underwriting standards that generally conform to Fannie Mae and Freddie Mac guidelines. Loan origination activities are primarily concentrated in Monroe, Northampton and Lehigh Counties, Pennsylvania and secondarily from other Pennsylvania counties contiguous to Monroe County. New loans are generated primarily from the efforts of employees and advertising, a network of select mortgage brokers, other parties with whom we do business, customer referrals, and from walk-in customers. Loan applications are centrally underwritten and processed at our corporate center.

4

One- to Four-Family Residential Loans.Historically, our principal lending activity has consisted of the origination of one- to four-family residential mortgage loans secured primarily by properties located in Monroe and Northampton Counties, Pennsylvania. At September 30, 2011, approximately $583.6 million, or 78.1% of our loan portfolio, consisted of one- to four-family residential loans. Our origination of one- to four-family loans decreased in fiscal year 2011 compared to fiscal years 2010 and 2009. Originations in fiscal year 2011 were positively influenced by a significant amount of refinancing activity due to record low mortgage rates. Generally, one- to four-family residential mortgage loans are originated in amounts up to 80% of the lesser of the appraised value or purchase price of the property, although loans may be made with higher loan-to-value ratios if private mortgage insurance is specified to compensate for the risk. Fixed-rate loans are originated for terms of 10, 15, 20 and 30 years. At September 30, 2011, our largest loan secured by one- to four-family real estate had a principal balance of approximately $741,000 and was secured by a single family house. This loan was performing in accordance with its repayment terms.

We also offer adjustable-rate mortgage loans which have initial fixed terms of one, three, five or seven-years before converting to an annual adjustment schedule based on changes in a designated United States Treasury index. We originated $831,000 of adjustable rate one- to four-family residential loans during the year ended September 30, 2011 and $1.7 million during the year ended September 30, 2010. Our adjustable rate mortgage loans provide for maximum rate adjustments of 200 basis points per adjustment, with a lifetime maximum adjustment of 500 basis points. Our adjustable rate mortgage loans amortize over terms of up to 30 years.

Adjustable rate mortgage loans decrease the risk associated with changes in market interest rates by periodically repricing, but involve other risks. As interest rates increase, the principal and interest payments on the loan increase, thus increasing the potential for default by the borrower. At the same time, the marketability of the underlying collateral may be adversely affected by higher interest rates. Adjustment of the contractual interest rate is limited by the periodic and lifetime interest rate adjustments specified by our loan documents; and therefore, is potentially limited in effectiveness during periods of rapidly rising interest rates. At September 30, 2011, $47.2 million, or 8.1%, of our one- to four-family residential loans had adjustable rates of interest.

All one- to four-family residential mortgage loans that we originate include “due-on-sale” clauses, which give us the right to declare a loan immediately due and payable in the event that, among other things, the borrower sells or otherwise conveys title to the real property subject to the mortgage and the loan is not repaid.

Regulations limit the amount that a savings association may lend relative to the value of the real estate securing the loan, as determined by an appraisal of the property at the time the loan is originated. For all purchase money loans, we utilize outside independent appraisers approved by the Board of Directors. All purchase money borrowers are required to obtain title insurance. Certain modest refinance requests may utilize an automated valuation model with an exterior inspection report and title search. We also require fire and casualty insurance and, where circumstances warrant, flood insurance.

Home Equity Loans and Lines of Credit.Home equity loans and lines of credit are generated almost exclusively by our branch staff. Eligible properties include primary and vacation homes in northeastern Pennsylvania, with the majority of loans being originated in Monroe County. As of September 30, 2011, home equity loans and lines totaled about $40.5 million, or 5.4% or our loan portfolio.

The maximum combined loan-to-value originated is currently 70-80%, depending on the collateral and the holder of the first mortgage. There is a modest portion of the portfolio originated in years past that contains original combined loan-to-values of up to 90%. Our home equity lines of credit typically feature a 10 year draw period with interest-only payments permitted, followed by another 10 years of fully amortizing payments with no further ability to draw funds. Similar combined loan-to-value characteristics and standards exist for the lines as are outlined above for the loans.

Loan underwriting standards restrict the size of a junior lien loan to between $100,000 and $200,000, depending on the loan type and collateral. All loans exceeding 70-75% of value require an appraisal by bank-approved, licensed appraisers. Loans with lesser loan-to-value ratios may have utilized either automated valuation models or county tax assessments. Title/lien searches are secured on all home equity loans and lines greater than $25,000.

5

Commercial Real Estate Loans. At September 30, 2011, $105.2 million, or 14.1% of our total loan portfolio consisted of commercial real estate loans. Commercial real estate loans are secured by office buildings, mixed-use properties and other commercial properties. We generally originate adjustable rate commercial real estate loans with an initial term of five years and a repricing option, and a maximum term of up to 25 years. The maximum loan-to-value ratio of our commercial real estate loans is 85%. At September 30, 2011, we had 288 commercial real estate loans with an outstanding balance of $105.2 million. At September 30, 2011, our largest commercial real estate loan balance was $6.0 million, which was performing in accordance with its terms. At September 30, 2011, seventeen of our loans secured by commercial real estate totaling $3.5 million were not performing in accordance with their terms and were on nonaccrual status.

We consider a number of factors in originating commercial real estate loans. We evaluate the qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the mortgaged property securing the loan. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower, the borrower’s experience in owning or managing similar property and the borrower’s payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the net operating income of the mortgaged property before debt service and depreciation, the ratio of the loan amount to the appraised value of the mortgaged property and the debt service coverage ratio (the ratio of net operating income to debt service) to ensure that it is at least 120% of the monthly debt service. All commercial real estate loans in excess of $250,000 are appraised by outside independent appraisers approved by the Board of Directors. Personal guarantees are obtained from commercial real estate borrowers although we may occasionally waive this requirement given very strong loan to value and debt service coverage ratios. All purchase money and most asset refinance borrowers are required to obtain title insurance. We also require fire and casualty insurance and, where circumstances warrant, flood insurance.

Loans secured by commercial real estate generally are considered to present greater risk than one- to four-family residential loans. Commercial real estate loans often involve large loan balances to single borrowers or groups of related borrowers. Repayment of these loans depends to a large degree on the results of operations and management of the properties securing the loans or the businesses conducted on such property, and may be affected to a greater extent by adverse conditions in the real estate market or the economy in general. Accordingly, the nature of these loans makes them more difficult for management to monitor and evaluate.

First Mortgage Construction Loans. At September 30, 2011, $691,000, or 0.1%, of our total loan portfolio consisted of first mortgage construction loans. Most of our first mortgage construction loans are for the construction of residential properties. We currently offer fixed and adjustable-rate residential first mortgage construction loans. First mortgage construction loans are generally structured for permanent mortgage financing once the construction is completed. At September 30, 2011, our largest first mortgage construction loan balance was $199,000. The loan was performing in accordance with its terms. First mortgage construction loans will generally be made in amounts of up to 80% of the appraised value of the completed property, or the actual cost of the improvements. First mortgage construction loans require only the payment of interest during the construction period. Once converted to permanent financing, they generally repay over a thirty-year period. Funds are disbursed based on our inspections in accordance with a schedule reflecting the completion of portions of the project.

First mortgage construction loans generally involve a greater degree of credit risk than other one- to four-family residential mortgage loans. The risk of loss on a construction loan depends, in part, upon the accuracy of the initial estimate of the value of the property at completion of construction compared to the estimated cost of construction and the successful completion of construction within budget.

For all such loans, we utilize outside independent appraisers approved by the Board of Directors. All borrowers are required to obtain title insurance. We also require fire and casualty insurance and, where circumstances warrant, flood insurance on properties.

Other Loans. We offer a variety of loans that are either unsecured or secured by property other than real estate. These loans include loans secured by deposits, personal loans and automobile loans. At September 30, 2011, these other loans totaled $2.0 million, or 0.3% of the total loan portfolio.

6

Loan Approval Procedures and Authority. The loan approval process is intended to assess the borrower’s ability to repay the loan, the viability of the loan, and the adequacy of the value of the property that will secure the loan. To assess the borrower’s ability to repay, we review each borrower’s employment and credit history and information on the historical and projected income and expenses of mortgagors. All residential mortgage loans in excess of the conforming loan limit but not more than $500,000 must be approved by one of the following: President or Chief Lending Officer. All loans in excess of $500,000 but not more than $750,000 must be approved by any two of the following: President, Chief Lending Officer and the Vice President, Branch Administration. All loans in excess of $750,000 to $1.25 million must be approved by the Management Loan Committee. The Management Loan Committee consists of the President, Chief Lending Officer, Vice President, Branch Administration and Vice President, Commercial Lending. All residential loans in excess of $1.25 million must be approved by the Board of Directors.

Non-Performing Loans and Problem Assets

After a real estate secured loan becomes 15 days late, we deliver a computer generated late charge notice to the borrower and will attempt to contact the borrower by telephone. When a loan becomes 30 days delinquent, we send a delinquency letter to the borrower. We attempt to make satisfactory arrangements to bring the account current, including interviewing the borrower, until the loan is brought current or a determination is made to recommend foreclosure, deed-in-lieu of foreclosure or other appropriate action. After 60 days, if no satisfactory arrangements have been made, we will commence foreclosure proceedings.

Mortgage loans are reviewed on a regular basis and such loans are placed on non-accrual status when they become more than 90 days delinquent. When loans are placed on non-accrual status, unpaid accrued interest is fully reserved. Further income is recognized only if and when the loan is performing and demonstrates the likelihood of full repayment.

Non-performing Loans.At September 30, 2011, $11.5 million (or 1.54% of our total loans) were non-performing loans. The majority of these loans, or $7.4 million, were residential first mortgage loans that were 90 days or more past due or troubled debt restructured loans that were considered non-performing at September 30, 2011.

Real Estate Owned.At September 30, 2011, the Company had $2.4 million of real estate owned consisting of 23 properties. All these properties are being actively marketed and additional losses may occur.

7

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

	At September 30,
	2011			2010			2009			2008			2007
	(Dollars in thousands)
Non-accrual loans:
Residential first mortgage loans:
One- to four-family	$	6,854		$	8,360		$	3,524		$	1,379		$	380
Construction		—			—			—			—			—
Commercial		306			199			122			—			—
Commercial real estate		3,502			1,411			580			2,531			122
Home equity loans and lines of credit		248			200			180			28			53
Other		61			346			159			—			—
Total		10,971			10,516			4,565			3,938			555
Accruing loans 90 days or more past due:
Residential first mortgage loans:
One- to four-family		—			—			—			—			—
Construction		—			—			—			—			—
Commercial		—			—			—			—			—
Commercial real estate		—			—			—			—			—
Home equity loans and lines of credit		—			—			—			—			—
Other		—			—			—			—			—
Total loans 90 days or more past due		—			—			—			—			—
Troubled debt restructurings		529			361			589			—			—
Total non-performing loans		11,500			10,877			5,154			3,938			555
Real estate owned		2,356			2,034			2,579			31			—
Total non-performing assets	$	13,856		$	12,911		$	7,733		$	3,969		$	555
Troubled debt restructurings: *
Residential first mortgage loans:
One- to four-family	$	5,430		$	5,054		$	2,981		$	149		$	482
Construction		—			—			—			—			—
Commercial		120			3			—			—			—
Commercial real estate		4,372			1,865			180			—			—
Home equity loans and lines of credit		250			21			7			—			—
Other		58			59			—			—			—
Total	$	10,230		$	7,002		$	3,168		$	149		$	482
Ratios:
Total non-performing loans to total loans		1.54	%		1.47	%		0.70	%		0.55	%		0.09	%
Total non-performing loans to total assets		1.05	%		1.01	%		0.49	%		0.40	%		0.06	%
Total non-performing assets to total assets		1.26	%		1.20	%		0.74	%		0.40	%		0.06	%

* Non-performing troubled debt restructurings of $529,000 are included in total troubled debt restructurings for September 30, 2011.

For the year ended September 30, 2011, gross interest income that would have been recorded had our non-accruing loans been current in accordance with their original terms was $615,000.

At September 30, 2011 the principal balance of troubled debt restructures was $10.2 million as compared to $7.0 million at September 30, 2010. Of the $10.2 million of troubled debt restructures at September 30, 2011, $5.4 million are performing loans and $4.3 million are non-accrual loans. An additional $529,000 of performing troubled debt restructures are classified as non-performing assets because they were non-performing assets at the time they were restructured.

Of the 57 loans that make up our troubled debt restructures at September 30, 2011, no loans were granted a rate concession at a below market interest rate. Four loans with balances totaling $1.2 million were granted market rate and terms concessions and 53 loans with balances totaling $9.0 million were granted terms concessions.

8

Residential real estate loans make up the vast majority of our troubled debt restructures. As of September 30, 2011, troubled debt restructures were comprised of 28 residential loans totaling $5.4 million, 22 commercial and commercial real estate loans totaling $4.5 million, and seven consumer (Home equity loans, home equity lines and credit, and other) totaling $307,000.

For the year ended September 30, 2011, 17 loans totaling $2.6 million were removed from TDR status. Three loans totaling $458,000 was transferred to foreclosed real estate, nine loans for $1.7 million had completed 12 timely payments, and five loans totaling $406,000 were paid off.

We have modified terms of loans that do not meet the definition of a TDR. The vast majority of such loans were simply rate modifications of residential first mortgage loans in lieu of refinancing. The non-TDR rate modifications were all performing loans when the rates were reset to current market rates. For the year ended September 30, 2011, we modified 288 loans ($38.5 million) in this fashion. With regard to commercial loans, including commercial real estate loans, various non-troubled loans were modified, either for the purpose of a rate reduction to reflect current market rates (in lieu of a refinance) or the extension of a loan’s maturity date. In total, they numbered 50 in the year ended September 30, 2011 with an aggregate balance of approximately $20.3 million.

9

Delinquencies. The following table sets forth certain information with respect to our loan portfolio delinquencies at the dates indicated. Loans delinquent for 90 days or more are generally classified as nonaccrual loans.

	Loans Delinquent For								Total
	60-89 Days				90 Days and Over
	Number		Amount		Number		Amount		Number		Amount
	(Dollars in thousands)
At September 30, 2011
Residential first mortgage loans:
One- to four-family		7	$	928		40	$	6,854		47	$	7,782
Construction		—		—		—		—		—		—
Commercial		1		1		7		306		8		307
Commercial real estate		—		—		17		3,502		17		3,502
Home equity loans and lines of credit		5		187		8		248		13		435
Other		1		2		2		61		3		63
Total		14	$	1,118		74	$	10,971		88	$	12,089
At September 30, 2010
Residential first mortgage loans:
One- to four-family		6	$	558		50	$	8,360		56	$	8,918
Construction		—		—		—		—		—		—
Commercial		1		151		2		199		3		350
Commercial real estate		1		107		8		1,411		9		1,518
Home equity loans and lines of credit		5		146		6		200		11		346
Other		—		—		3		346		3		346
Total		13	$	962		69	$	10,516		82	$	11,478
At September 30, 2009
Residential first mortgage loans:
One- to four-family		11	$	1,795		19	$	3,524		30	$	5,319
Construction		—		—		—		—		—		—
Commercial		—		—		2		122		2		122
Commercial real estate		4		537		4		580		8		1,117
Home equity loans and lines of credit		—		—		5		180		5		180
Other		1		6		3		159		4		165
Total		16	$	2,338		33	$	4,565		49	$	6,903
At September 30, 2008
Residential first mortgage loans:
One- to four-family		1	$	118		9	$	1,379		10	$	1,497
Construction		—		—		—		—		—		—
Commercial		—		—		—		—		—		—
Commercial real estate		—		—		4		2,531		4		2,531
Home equity loans and lines of credit		1		37		1		28		2		65
Other		—		—		—		—		—		—
Total		2	$	155		14	$	3,938		16	$	4,093
At September 30, 2007
Residential first mortgage loans:
One- to four-family		2	$	405		4	$	380		6	$	785
Construction		—		—		—		—		—		—
Commercial		—		—		—		—		—		—
Commercial real estate		1		25		—		—		1		25
Home equity loans and lines of credit		—		—		1		53		1		53
Other		—		—		—		—		—		—
Total		3	$	430		5	$	433		8	$	863

Classified Assets.Banking regulations and our Asset Classification Policy provide that loans and other assets considered to be of lesser quality should be classified as “Substandard,” “Doubtful” or “Loss” assets. An asset is considered Substandard if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard assets include those characterized by the distinct possibility that the institution will sustain some Loss if the deficiencies are not corrected. Assets classified as Doubtful have all of the weaknesses inherent in those classified Substandard, with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly

10

questionable and improbable. Assets classified as Loss are those considered uncollectible and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted. We classify an asset as “Special Mention” if the asset has a potential weakness that warrants management’s close attention. While such assets are not impaired, management has concluded that if the potential weakness in the asset is not addressed, the value of the asset may deteriorate, thereby adversely affecting the repayment of the asset.

At September 30, 2011, the Company classified approximately $11.7 million of our assets as special mention of which $48,000 were commercial and commercial real estate loans, $27.6 million as substandard of which $14.5 million were commercial and commercial real estate loans, $1.2 million as doubtful of which $597,000 were commercial and commercial real estate loans and none as loss. On the basis of management’s review of its assets, at September 30, 2010, we classified approximately $11.0 million of our assets as special mention, $29.5 million as substandard, $165,000 as doubtful, and none as loss.

The loan portfolio is reviewed on a regular basis to determine whether any loans require classification in accordance with applicable regulations. Not all classified assets constitute non-performing assets.

Allowance for Loan Losses

Our allowance for loan losses is maintained at a level necessary to absorb loan losses that are both probable and reasonably estimable. Management, in determining the allowance for loan losses, considers the losses inherent in its loan portfolio and changes in the nature and volume of loan activities, along with the general economic and real estate market conditions. Our allowance for loan losses consists of two elements: (1) an allocated allowance, which comprises allowances established on specific loans and class allowances based on historical loss experience and current trends, and (2) an unallocated allowance based on general economic conditions and other risk factors in our markets and portfolios. We maintain a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential impaired loans. Such system takes into consideration, among other things, delinquency status, size of loans, type and market value of collateral and financial condition of the borrowers. Specific loan loss allowances are established for identified losses based on a review of such information. A loan evaluated for impairment is considered to be impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. All loans identified as impaired are evaluated independently. We do not aggregate such loans for evaluation purposes. Loan impairment is measured based on the fair value of collateral method, taking into account the appraised value, any valuation assumptions used, estimated costs to sell and trends in the market since the appraisal date. General loan loss allowances are based upon a combination of factors including, but not limited to, actual loan loss experience, composition of the loan portfolio, current economic conditions, management’s judgment and losses which are probable and reasonably estimable. The allowance is increased through provisions charged against current earnings and recoveries of previously charged-off loans. Loans that are determined to be uncollectible are charged against the allowance. While management uses available information to recognize probable and reasonably estimable loan losses, future loss provisions may be necessary based on changing economic conditions. Payments received on impaired loans generally are either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal. The allowance for loan losses as of September 30, 2011 is maintained at a level that represents management’s best estimate of losses inherent in the loan portfolio, and such losses were both probable and reasonably estimable.

In addition, the Federal Reserve Board of Governors (the “Federal Reserve Board”) (as successor to the Office of Thrift Supervision) and the Pennsylvania Department of Banking, as an integral part of their examination process, periodically review our allowance for loan losses. The banking regulators may require that we recognize additions to the allowance based on its analysis and review of information available to it at the time of its examination.

11

The following table sets forth activity in our allowance for loan losses for the periods indicated.

	At or For the Years Ended September 30,
	2011			2010			2009			2008			2007
	(Dollars in thousands)
Balance at beginning of year	$	7,448		$	5,815		$	4,915		$	4,206		$	3,855
Charge-offs:
Residential first mortgage loans:
One- to four-family		(1,175	)		(190	)		(117	)		(60	)		(7	)
Construction		—			—			—			—			—
Commercial		(131	)		(53	)		(9	)		(87	)		—
Commercial real estate		—			(186	)		(457	)		—			—
Home equity loans and lines of credit		(188	)		(107	)		(20	)		(19	)		(2	)
Other		(4	)		(36	)		—			(27	)		(1	)
Total charge-offs	$	(1,498	)	$	(572	)	$	(603	)	$	(193	)	$	(10	)
Recoveries:
Residential first mortgage loans:
One- to four-family	$	146		$	—		$	—		$	—		$	—
Construction		—			—			—			—			—
Commercial		2			—			—			—			—
Commercial real estate		—			4			—			—			—
Home equity loans and lines of credit		14			—			—			—			—
Other		3			26			3			2			1
Total recoveries	$	165		$	30		$	3		$	2		$	1
Net charge-offs	$	(1,333	)	$	(542	)	$	(600	)	$	(191	)	$	(9	)
Provision for loan losses		2,055			2,175			1,500			900			360
Balance at end of year	$	8,170		$	7,448		$	5,815		$	4,915		$	4,206
Ratios:
Net charge-offs to average loans outstanding		0.18	%		0.07	%		0.08	%		0.03	%		—	%
Allowance for loan losses to non-performing loans at end of year		71.04	%		68.48	%		112.82	%		124.81	%		757.84	%
Allowance for loan losses to total loans at end of year		1.09	%		1.01	%		0.79	%		0.69	%		0.67	%

See “Non-Performing Loans and Problem Assets.” There can be no assurance that we will not experience a deterioration of our loan portfolio, including increases in non-performing loans, problem assets and charge-offs, in the future.

12

Allocation of Allowance for Loan Losses.The following tables set forth the allowance for loan losses allocated by loan category, the percent of the allowance to the total allowance and the percent of loans in each category to total loans at the dates indicated. The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.

	2011								2010								2009
	Amount		Percent of Allowance to Total Allowance			Percent of Loans  in Category to Total Loans			Amount		Percent of Allowance to  Total Allowance			Percent of Loans  in Category to Total Loans			Amount		Percent of Allowance to Total Allowance			Percent of Loans in Category to Total Loans
									(Dollars in thousands)
Residential first mortgage loans:
One- to four-family	$	5,220		63.89	%		78.10	%	$	4,462		59.91	%		80.80	%	$	3,796		65.28	%		81.70	%
Construction		8		0.10			0.10			15		0.20			0.20			11		0.19			0.20
Commercial		500		6.12			2.00			204		2.74			2.20			248		4.27			2.20
Commercial real estate		1,329		16.26			14.10			1,556		20.89			10.60			1,116		19.19			9.20
Home equity loans and lines of credit		622		7.62			5.40			569		7.64			5.90			510		8.77			6.30
Other		80		0.98			0.30			22		0.29			0.30			33		0.56			0.40
Total allocated allowance		7,759		94.97			100.00			6,828		91.67			100.00			5,714		98.26			100.00
Unallocated allowance		411		5.03			—			620		8.33			—			101		1.74			—
Total allowance for loan losses	$	8,170		100.00	%		100.00	%	$	7,448		100.00	%		100.00	%	$	5,815		100.00	%		100.00	%

	2008								2007
	Amount		Percent of Allowance  to Total Allowance			Percent of Loans  in Category to Total Loans			Amount		Percent of Allowance  to Total Allowance			Percent of Loans  in Category to Total Loans
	(Dollars in thousands)
Residential first mortgage loans:
One- to four-family	$	2,862		58.23	%		80.30	%	$	2,241		53.28	%		79.96	%
Construction		41		0.83			1.16			36		0.86			1.25
Commercial		182		3.70			1.68			177		4.21			1.23
Commercial real estate		1,222		24.86			9.76			986		23.44			9.34
Home equity loans and lines of credit		475		9.67			6.67			610		14.50			7.60
Other		30		0.61			0.43			49		1.17			0.62
Total allocated allowance		4,812		97.90			100.00			4,099		97.46			100.00
Unallocated allowance		103		2.10			—			107		2.54			—
Total allowance for loan losses	$	4,915		100.00	%		100.00	%	$	4,206		100.00	%		100.00	%

13

We use the accrual method of accounting for all performing loans. The accrual of interest income is generally discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectibility of principal or interest, even though the loan is currently performing. When a loan is placed on nonaccrual status, unpaid interest previously credited to income is reversed. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management’s judgment as to the collectibility of principal. Generally, residential and consumer loans are restored to accrual status when the obligation is brought current in accordance with the contractual terms for a reasonable period of time and ultimate collectibility of total contractual principal and interest is no longer in doubt. Commercial loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time and ultimate collectibility of total contractual principal and interest no longer is in doubt.

In our collection efforts, we will first attempt to cure any delinquent loan. If a real estate secured loan is placed on nonaccrual status, it will be subject to transfer to the real estate owned (“REO”) portfolio (properties acquired by or in lieu of foreclosure), upon which our loan servicing department will pursue the sale of the real estate. Prior to this transfer, the loan balance will be reduced, if necessary, to reflect its current market value less estimated costs to sell. Write downs of REO that occur after the initial transfer from the loan portfolio and costs of holding the property are recorded as other operating expenses, except for significant improvements which are capitalized to the extent that the carrying value does not exceed estimated net realizable value.

Fair values for determining the value of collateral are estimated from various sources, such as real estate appraisals, financial statements and from any other reliable sources of available information. For those loans deemed to be impaired, collateral value is reduced for the estimated costs to sell. Reductions of collateral value are based on historical loss experience, current market data, and any other source of reliable information specific to the collateral.

This analysis process is inherently subjective, as it requires us to make estimates that are susceptible to revisions as more information becomes available. Although we believe that we have established the allowance at levels to absorb probable and estimable losses, future additions may be necessary if economic or other conditions in the future differ from the current environment.

Securities Activities

Our securities investment policy is established by our Board of Directors. This policy dictates that investment decisions be made based on the safety of the investment, liquidity requirements, potential returns, cash flow targets, and consistency with our interest rate risk management strategy. Our investment policy is reviewed annually by our ALCO/Investment management committee. All policy changes recommended by this management committee must be approved by the Board of Directors. The Committee is comprised of the Chief Executive Officer, Chief Financial Officer, Controller, Lending Services Division Manager, Retail Services Division Manager and the Delivery Systems Division Manager. Authority to make investments under the approved guidelines is delegated by the Committee to appropriate officers. While general investment strategies are developed and authorized by the ALCO/Investment management committee, the execution of specific actions rests with the Chief Financial Officer.

The approved investment officers are authorized to execute investment transactions up to $5.0 million per transaction without the prior approval of the ALCO/Investment management committee and within the scope of the established investment policy. These officers are also authorized to execute investment transactions between $5.0 million and $10.0 million with the additional approval from the Chief Executive Officer. Each transaction in excess of $10.0 million must receive prior approval of the ALCO/Investment Committee.

Our current investment policy generally permits investments in debt securities issued by the U.S. government and U.S. agencies, municipal bonds, and corporate debt obligations, as well as investments in the FHLBank Pittsburgh (federal agency securities) and, to a much lesser extent, other equity securities. Securities in these categories are classified as “investment securities” for financial reporting purposes. The policy also permits

14

investments in mortgage-backed securities, including pass-through securities issued and guaranteed by Fannie Mae, Freddie Mac and Government National Mortgage Association (GNMA) as well as commercial paper, corporate debt and municipal securities. Our current investment strategy uses a risk management approach of diversified investing in fixed-rate securities with short- to intermediate-term maturities, as well as adjustable-rate securities, which may have a longer term to maturity. The emphasis of this approach is to increase overall investment securities yields while managing interest rate risk.

At the time of purchase, we designate a security as held to maturity, available-for-sale, or trading, depending on our ability and intent. Securities available-for-sale are reported at fair value, while securities held to maturity are reported at amortized cost.

Mortgage-Backed Securities.We purchase mortgage-backed securities in order to generate positive interest rate spreads with minimal administrative expense, lower credit risk as a result of the guarantees provided by Freddie Mac, Fannie Mae and GNMA and increased liquidity. We invest primarily in mortgage-backed securities issued or sponsored by Fannie Mae, Freddie Mac, and GNMA. At September 30, 2011, our mortgage-backed securities portfolio had a fair value of $204.2 million, consisting of Freddie Mac, Fannie Mae and GNMA mortgage-backed securities.

Mortgage-backed securities are created by pooling mortgages and issuing a security collateralized by the pool of mortgages with an interest rate that is less than the interest rate on the underlying mortgages. Mortgage-backed securities typically represent a participation interest in a pool of single-family or multi-family mortgages, although most of our mortgage-backed securities are collateralized by single-family mortgages. The issuers of such securities (generally U.S. government agencies and U.S. government sponsored enterprises, including Fannie Mae, Freddie Mac and GNMA) pool and resell the participation interests in the form of securities to investors, such as ESSA Bank & Trust, and guarantee the payment of principal and interest to these investors. Investments in mortgage-backed securities involve a risk that actual prepayments will be greater or less than the prepayment rate estimated at the time of purchase, which may require adjustments to the amortization of any premium or accretion of any discount relating to such instruments, thereby affecting the net yield on such securities. We review prepayment estimates for our mortgage-backed securities at the time of purchase to ensure that prepayment assumptions are reasonable considering the underlying collateral for the securities at issue and current interest rates, and to determine the yield and estimated maturity of the mortgage-backed securities portfolio. Periodic reviews of current prepayment speeds are performed in order to ascertain whether prepayment estimates require modification that would cause amortization or accretion adjustments.

Equity Securities. At September 30, 2011, our equity securities were minimal.

In addition, we hold FHLBank Pittsburgh (FHLB) common stock to qualify for membership in the Federal Home Loan Bank System and to be eligible to borrow funds under the FHLB advance program. There is no market for the common stock.

The aggregate fair value of our FHLB common stock as of September 30, 2011 was $16.9 million based on its par value. No unrealized gains or losses have been recorded because we have determined that the par value of the common stock represents its fair value. We owned shares of FHLB common stock at September 30, 2011 with a par value that was $3.8 million more than we were required to own to maintain our membership in the Federal Home Loan Bank System and to be eligible to obtain advances. We are required to purchase additional stock as our outstanding advances increase. Any excess stock we own was redeemed monthly by the FHLB. On December 23, 2008, the FHLB notified its members, including the Company, that it was suspending the payment of dividends on its capital stock and the repurchase of excess capital stock until further notice. The FHLB resumed repurchase of excess capital stock in February 2011.

We review equity and debt securities with significant declines in fair value on a periodic basis to determine whether they should be considered temporarily or other than temporarily impaired. If a decline in the fair value of a security is determined to be other than temporary, we are required to reduce the carrying value of the security to its

15

fair value and record a non-cash, credit related impairment charge in the amount of the decline, net of tax effect, against our current income.

Our investment securities portfolio contains unrealized losses on securities, including mortgage-related instruments issued or backed by the full faith and credit of the United States government, or generally viewed as having the implied guarantee of the United States government, and debt obligations of a State or political subdivision.

Our policy is to recognize an other-than-temporary impairment of equity securities where the fair value has been significantly below cost for four consecutive quarters. For fixed maturity investments with unrealized losses due to interest rates where the Company does not intend to sell the security and it is more likely than not that the Company will not be required to sell the security before its anticipated recovery in market value, declines in value below cost are not assumed to be other than temporary. We review our position quarterly and concluded that at September 30, 2011, declines included in the table below represent temporary declines due to interest rate change, and we do not intend to sell those securities and it more likely than not that we will not have to sell those securities before their anticipated recovery in market value.

The following table sets forth the composition of our securities portfolio (excluding FHLBank Pittsburgh common stock) at the dates indicated.

	At September 30,
	2011				2010				2009
	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
	(In thousands)
Investment securities available for sale:
Mortgage-backed securities	$	196,641	$	204,209	$	182,046	$	187,288	$	182,448	$	188,264
Obligations of state and political subdivisions		13,760		14,499		10,637		10,904		7,168		7,483
U.S. Government agency obligations		21,797		22,083		52,177		52,434		21,458		21,746
Corporate obligations		4,598		4,584		1,654		1,677		—		—
Total debt securities		236,796		245,375		246,514		252,303		211,074		217,493
Equity securities		11		18		12		38		12		73
Total investment securities available-for-sale	$	236,807	$	245,393	$	246,526	$	252,341	$	211,086	$	217,566
Investment securities held-to-maturity:
Mortgage-backed securities		—		—		12,795		13,254		6,709		6,923
Total securities held to maturity	$	—	$	—	$	12,795	$	13,254	$	6,709	$	6,923

16

Portfolio Maturities and Yields.The composition and maturities of the investment securities portfolio at September 30, 2011 are summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the impact of prepayments or early redemptions that may occur.

	One Year or Less					More than One Year through Five Years					More than Five Years through Ten Years					More than Ten Years					Total Securities
	Amortized Cost		Weighted Average Yield			Amortized Cost		Weighted Average Yield			Amortized Cost		Weighted Average Yield			Amortized Cost		Weighted Average Yield			Amortized Cost		Fair Value		Weighted Average Yield
	(Dollars in thousands)
Investment securities available for sale:
U.S. Government agency obligations	$	2,790		2.35	%	$	8,031		1.63	%	$	10,976		2.67	%	$	—		—	%	$	21,797	$	22,083		2.25	%
Obligations of state and political subdivisions		—		—	%		3,964		2.41	%		4,970		4.28	%		4,826		5.18	%		13,760		14,499		4.06	%
Mortgage-backed securities		2		5.50	%		621		4.75	%		27,550		3.94	%		168,468		3.75	%		196,641		204,209		3.78	%
Corporate obligations		—		—	%		3,598		4.09	%		1,000		4.30	%		—		—	%		4,598		4,584		4.14	%
Total debt securities		2,792		2.35	%		16,214		2.48	%		44,496		3.67	%		173,294		3.79	%		236,796		245,375		3.66	%
Equity securities		11		—	%		—		—	%		—		—			—		—	%		11		18		—	%
Total investment securities available for-sale	$	2,803		2.34	%	$	16,214		2.48	%	$	44,496		3.67	%	$	173,294		3.79	%	$	236,807	$	245,393		3.66	%

17

Sources of Funds

General. Deposits, borrowings, repayments and prepayments of loans and securities, proceeds from maturing securities and cash flows from operations are the primary sources of our funds for use in lending, investing and for other general purposes.

Deposits. We offer a variety of deposit accounts with a range of interest rates and terms. Our deposit accounts consist of savings accounts, NOW accounts, checking accounts, money market accounts, club accounts, certificates of deposit and IRAs and other qualified plan accounts. We provide commercial checking accounts for businesses.

At September 30, 2011, our deposits totaled $637.9 million. Interest-bearing NOW, savings and club and money market deposits totaled $252.8 million at September 30, 2011. At September 30, 2011, we had a total of $351.9 million in certificates of deposit. Noninterest-bearing demand deposits totaled $33.3 million. Although we have a significant portion of our deposits in shorter-term certificates of deposit, we monitor activity on these accounts and, based on historical experience and our current pricing strategy, we believe we will retain a large portion of these accounts upon maturity.

Our deposits are obtained predominantly from the areas in which our branch offices are located. We rely on our favorable locations, customer service and competitive pricing to attract and retain these deposits. While we accept certificates of deposit in excess of $100,000 for which we may provide preferential rates, we generally do not solicit such deposits as they are more difficult to retain than core deposits. At September 30, 2011, we had a total of $120.9 million of brokered certificates of deposits, an increase of $50.2 million from the prior fiscal year end. Our brokered certificates of deposits range from one- to six-year terms, and are purchased only through pre-approved brokers.

The following table sets forth the distribution of average deposit accounts, by account type, at the dates indicated.

	For the Years Ended September 30,
	2011								2010								2009
	Average Balance		Percent			Average Rate Paid			Average Balance		Percent			Average Rate Paid			Average Balance		Percent			Average Rate Paid
	(Dollars in thousands)
Deposit type:
Noninterest bearing demand accounts	$	30,236		4.93	%		—	%	$	27,703		5.98	%		—	%	$	24,711		6.31	%		—	%
Interest bearing NOW		58,795		9.58	%		0.04			55,796		12.03			0.08			54,262		13.86			0.08
Money market		117,946		19.23	%		0.47			115,545		24.93			1.07			94,835		24.21			1.68
Savings and club		69,732		11.37	%		0.22			67,549		14.58			0.32			63,500		16.21			0.43
Certificates of deposit		336,668		54.89	%		2.01			196,863		42.48			2.49			154,365		39.41			3.26
Total deposits	$	613,377		100.00	%		1.22	%	$	463,456		100.00	%		1.88	%	$	391,673		100.00	%		1.77	%

As of September 30, 2011, the aggregate amount of outstanding certificates of deposit in amounts greater than or equal to $100,000 was approximately $280.6 million. The following table sets forth the maturity of those certificates as of September 30, 2011.

	At September 30,  2011
	(In thousands)
Three months or less	$	20,888
Over three months through six months		22,124
Over six months through one year		33,001
Over one year		204,574
Total	$	280,587

18

At September 30, 2011, $115.5 million of our certificates of deposit had maturities of one year or less. We monitor activity on these accounts and, based on historical experience and our current pricing strategy, we believe we will retain a significant portion of these accounts upon maturity.

Borrowings.Our short-term borrowings consist of Federal Home Loan Bank and Federal Reserve Bank advances. The following table sets forth information concerning balances and interest rates on all of our short-term borrowings at the dates and for the years indicated.

	At or For the Years Ended September 30,
	2011			2010			2009
	(Dollars in thousands)
Balance at end of year	$	4,000		$	14,719		$	48,091
Maximum outstanding at any month end	$	28,086		$	61,013		$	73,162
Average balance during year	$	6,439		$	22,947		$	48,171
Weighted average interest rate at end of year		0.22	%		0.65	%		0.43	%
Average interest rate during year		0.71	%		0.38	%		0.82	%

At September 30, 2011, we had the ability to borrow approximately $457 million under our credit facilities with the FHLBank Pittsburgh.

Competition

We face significant competition in both originating loans and attracting deposits. The counties in which we operate have a significant concentration of financial institutions, many of which are significantly larger institutions and have greater financial resources than we, and many of which are our competitors to varying degrees. Our competition for loans comes principally from commercial banks, savings banks, mortgage banking companies, credit unions, leasing companies, insurance companies and other financial service companies. Our most direct competition for deposits has historically come from commercial banks, savings banks and credit unions. We face additional competition for deposits from nondepository competitors such as the mutual fund industry, securities and brokerage firms and insurance companies.

We seek to meet this competition by the convenience of our branch locations, emphasizing personalized banking and the advantage of local decision-making in our banking business. Specifically, we promote and maintain relationships and build customer loyalty within local communities by focusing our marketing and community involvement on the specific needs of individual neighborhoods. As of June 30, 2011, ESSA Bank & Trust had the largest deposit market share in Monroe County, Pennsylvania. We do not rely on any individual, group, or entity for a material portion of our deposits.

Employees

As of September 30, 2011, we had 181 full-time employees and 32 part-time employees. The employees are not represented by a collective bargaining unit and we consider our relationship with our employees to be good.

Subsidiary Activities

ESSA Bank & Trust has three wholly owned subsidiaries, ESSACOR, Inc., Pocono Investment Company and ESSA Advisory Services, LLC. ESSACOR, Inc. is a Pennsylvania corporation that is currently inactive. Pocono Investment Company is a Delaware corporation formed as an investment company subsidiary to hold and manage certain investments of ESSA Bank & Trust, including certain intellectual property. ESSA Advisory Services, LLC is a Pennsylvania limited liability company owned 100% by ESSA Bank & Trust. ESSA Advisory Services, LLC is a full-service insurance benefits consulting company offering group services such as health insurance, life insurance, short term and long term disability, dental, vision and 401(K) retirement planning as well as individual health products.

19

SUPERVISION AND REGULATION

General

ESSA Bancorp, Inc. is a Pennsylvania corporation. As a savings and loan holding company, we are required to file certain reports with, and otherwise comply with the rules and regulations of the Federal Reserve Board.

ESSA Bank & Trust is a Pennsylvania-chartered savings association and its deposit accounts are insured up to applicable limits by the Federal Deposit Insurance Corporation under the Deposit Insurance Fund (“DIF”). We are subject to extensive regulation by the Pennsylvania Department of Banking, our chartering agency, and by the Federal Deposit Insurance Corporation, our primary federal regulator. We must file reports with the Pennsylvania Department of Banking and the Federal Deposit Insurance Corporation concerning our activities and financial condition, in addition to obtaining regulatory approvals prior to entering into certain transactions including, but not limited to, mergers with or acquisitions of other savings institutions. There are periodic examinations by the Pennsylvania Department of Banking and the Federal Deposit Insurance Corporation to test our compliance with various regulatory requirements. This regulation and supervision establishes a comprehensive framework of activities in which an institution can engage and is intended primarily for the protection of the Federal Deposit Insurance Corporation insurance fund and depositors. The regulatory structure also gives the regulatory authorities extensive discretion in connection with their supervisory and enforcement activities and with their examination policies, including policies with respect to the classification of assets and the establishment of adequate loan loss reserves for regulatory purposes. Any change in such regulation, whether by the Pennsylvania Department of Banking or the Federal Deposit Insurance Corporation could have a material adverse impact on us and our operations.

Federal Legislation

The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”), enacted on July 21, 2010, has significantly changed the bank regulatory structure and is affecting the lending, investment, trading and operating activities of depository institutions and their holding companies. The Dodd-Frank Act eliminated, as of July 21, 2011, our former primary federal regulator, the Office of Thrift Supervision, and required ESSA Bank & Trust to be regulated by the Federal Deposit Insurance Corporation (the primary federal regulator for state-chartered banks that are not members of the Federal Reserve System). The Dodd-Frank Act also authorized the Federal Reserve Board to supervise and regulate all savings and loan holding companies such as ESSA Bancorp, Inc., in addition to the bank holding companies, that it currently regulates. The Dodd-Frank Act requires the Federal Reserve Board to set minimum capital levels for depository institution holding companies that are as stringent as those required for the insured depository subsidiaries, and the components of Tier 1 capital would be restricted to capital instruments that are currently considered to be Tier 1 capital for insured depository institutions. Under the Dodd-Frank Act, the proceeds of trust preferred securities are excluded from Tier 1 capital unless such securities were issued prior to May 19, 2010 by bank or savings and loan holding companies with less than $15 billion of assets. The legislation also establishes a floor for capital of insured depository institutions that cannot be lower than the standards in effect today, and directs the federal banking regulators to implement new leverage and capital requirements within 18 months from the enactment of the Dodd-Frank Act that take into account off-balance sheet activities and other risks, including risks relating to securitized products and derivatives.

The Dodd-Frank Act also created a new Consumer Financial Protection Bureau with substantial power to implement and oversee consumer protection laws. The Consumer Financial Protection Bureau has broad rulemaking authority for a wide range of consumer protection laws that apply to all banks and savings institutions such as ESSA Bank & Trust, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. The Consumer Financial Protection Bureau has examination and enforcement authority over all banks and savings institutions with more than $10 billion in assets. Banks and savings institutions with $10 billion or less in assets will continue to be examined for compliance by their applicable bank regulators.

The legislation broadened the base for FDIC insurance assessments. Assessments are now based on the average consolidated total assets less tangible equity capital of a depository institution. The Dodd-Frank Act also permanently increased the maximum amount of deposit insurance for banks, savings institutions and credit unions to

20

$250,000 per depositor, retroactive to January 1, 2008, and non-interest bearing transaction accounts have unlimited deposit insurance through December 31, 2012. The Dodd-Frank Act increased stockholder influence over boards of directors by requiring companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” payments, and by authorizing the Securities and Exchange Commission to promulgate rules that would allow stockholders to nominate their own candidates using a company’s proxy materials. The Dodd-Frank Act also provided for originators of certain securitized loans to retain a percentage of the risk for transferred loan, directed the Federal Reserve Board to regulate pricing of certain debit card interchange fees and contained a number of reforms related to mortgage origination.

Many of the provisions of the Dodd-Frank Act have delayed effective dates and the legislation requires various federal agencies to promulgate numerous and extensive implementing regulations over the next several years. Although the substance and scope of these regulations cannot be completely determined at this time, it is expected that the legislation and implementing regulations will increase our operating and compliance costs.

Regulation by the Pennsylvania Department of Banking

The Pennsylvania Savings Association Code of 1967, as amended (the “Savings Association Code”) contains detailed provisions governing the organization, location of offices, rights and responsibilities of directors, officers, employees, and depositors, as well as corporate powers, savings and investment operations and other aspects of ESSA Bank & Trust and its affairs. The Savings Association Code delegates extensive rulemaking power and administrative discretion to the Pennsylvania Department of Banking so that the supervision and regulation of state-chartered savings associations may be flexible and readily responsive to changes in economic conditions and in savings and lending practices.

One of the purposes of the Savings Association Code is to provide savings associations with the opportunity to be competitive with each other and with other financial institutions existing under other Pennsylvania laws as well as other state, federal and foreign laws. A Pennsylvania savings association may locate or change the location of its principal place of business and establish an office anywhere in Pennsylvania, with the prior approval of the Pennsylvania Department of Banking.

The Pennsylvania Department of Banking generally examines each savings association not less frequently than once every two years. Although the Department may accept the examinations and reports of the Federal Deposit Insurance Corporation in lieu of the Department’s examination, the current practice is for the Department to conduct individual examinations. The Department may order any savings association to discontinue any violation of law or unsafe or unsound business practice and may direct any trustee, officer, attorney, or employee of a savings association engaged in an objectionable activity, after the Department has ordered the activity to be terminated, to show cause at a hearing before the Department why such person should not be removed.

Regulation by the Federal Deposit Insurance Corporation

ESSA Bank & Trust is also subject to extensive regulation, examination and supervision by the Federal Deposit Insurance Corporation, as its primary federal regulator. Such regulation and supervision:

• establishes a comprehensive framework of activities in which ESSA Bank & Trust can engage;

• limits the ability of ESSA Bank & Trust to extend credit to any given borrower;

• significantly limits the transactions in which ESSA Bank & Trust may engage with its affiliates;

• requires ESSA Bank & Trust to meet a qualified thrift lender test which requires ESSA Bank & Trust to invest in qualified thrift investments, which primarily include residential mortgage loans and related investments;

• places limitations on capital distributions by savings associations, such as ESSA Bank & Trust, including cash dividends;

21

• establishes a continuing and affirmative obligation, consistent with ESSA Bank & Trust’s safe and sound operation, to help meet the credit needs of its community, including low and moderate income neighborhoods;

• establishes various capital categories resulting in various levels of regulatory scrutiny applied to the institutions in a particular category; and

• establishes standards for safety and soundness.

The Federal Deposit Insurance Corporation generally examines each savings association not less frequently than once every two years. The Federal Deposit Insurance Corporation has the authority to order any savings association or its directors, trustees, officers, attorneys or employees to discontinue any violation of law or unsafe or unsound banking practice.

Transactions with Affiliates

Sections 23A and 23B of the Federal Reserve Act and its implementing regulations govern transactions between depository institutions and their affiliates. These provisions are made applicable to savings associations, such as ESSA Bank & Trust, by the Home Owners’ Loan Act and federal regulations. In a holding company context, the parent holding company of a savings association and any companies that are controlled by the parent holding company are affiliates of the savings association.

Section 23A limits the extent to which a savings association or its subsidiaries may engage in certain transactions with its affiliates. These transactions include, among other things, the making of loans or other extensions of credit to an affiliate and the purchase of assets from an affiliate. Generally, these transactions between the savings association and any one affiliate cannot exceed 10% of the savings association’s capital stock and surplus, and these transactions between the savings institution and all of its affiliates cannot, in the aggregate, exceed 20% of the savings institution’s capital stock and surplus. Section 23A also establishes specific collateral requirements for loans or extensions of credit to an affiliate, and for guarantees or acceptances on letters of credit issued on behalf of an affiliate. Applicable regulations prohibit a savings association from lending to any affiliate engaged in activities not permissible for a bank holding company or for the purpose of acquiring the securities of most affiliates.

Section 23B requires that transactions covered by Section 23A and a broad list of other specified transactions be on terms and under circumstances substantially the same, or no less favorable to the savings association or its subsidiary, as similar transactions with non-affiliates. In addition to the restrictions on transactions with affiliates that Sections 23A and 23B of the Federal Reserve Act impose on depository institutions, federal law generally prohibits a savings association from purchasing or investing in securities issued by an affiliate (other than a subsidiary) or lending to an affiliate engaged in an activity not permitted for bank holding companies.

Insurance of Accounts and Regulation by the Federal Deposit Insurance Corporation

Deposit accounts in ESSA Bank & Trust are insured by the Federal Deposit Insurance Corporation generally up to a maximum of $250,000 per separately insured depositor and up to a maximum of $250,000 for self-directed retirement accounts. ESSA Bank & Trust, therefore, is subject to Federal Deposit Insurance Corporation deposit insurance assessments. The Dodd-Frank Act provided unlimited insurance for certain noninterest-bearing transaction accounts through December 31, 2012.

In the second quarter of 2009, the Federal Deposit Insurance Corporation increased its quarterly deposit insurance assessment rates and amended the method by which assessments are calculated. Institutions were assigned an initial base assessment rate ranging from 12 to 45 basis points of assessable deposits depending on risk category assignment by the Federal Deposit Insurance Corporation. The initial base assessment was then adjusted depending upon the institution’s level of unsecured debt, secured liabilities and brokered deposits, to establish a total base assessment rate ranging from seven to 77.5 basis points, with riskier institutions paying higher assessments.

22

As part of a plan to restore the Deposit Insurance Fund’s reserve ratio, the Federal Deposit Insurance Corporation imposed a special assessment on all insured institutions equal to five basis points of assets less Tier 1 capital as of June 30, 2009, which was payable on September 30, 2009. ESSA Bank & Trust’s special assessment approximated $400,000.

On November 12, 2009, the FDIC approved a final rule requiring insured depository institutions to prepay, on December 30, 2009, their estimated quarterly risk-based assessments for the fourth quarter of 2009, and for all of 2010, 2011, and 2012. Estimated assessments for the fourth quarter of 2009 and for all of 2010 were based upon the assessment rate in effect on September 30, 2009, with three basis points added for the 2011 and 2012 assessment rates. In addition, a 5% annual growth in the assessment base was assumed. Prepaid assessments are to be applied against the actual quarterly assessments until exhausted, and may not be applied to any special assessments that may occur in the future. Any unused prepayments will be returned to the institution on June 30, 2013. On December 30, 2009, ESSA Bank & Trust prepaid $1.7 million in estimated assessment fees for the fourth quarter of 2009 through 2012. We recorded the payment as a prepaid expense to be amortized to expense over three years.

Effective April 1, 2011, the Federal Deposit Insurance Corporation implemented a requirement of the Dodd-Frank Act to revise its assessment system to base it on each institution’s total assets less tangible capital instead of deposits. The FDIC also revised its assessment schedule so that it ranges from 2.5 basis points for the least risky institutions to 45 basis points for the riskiest.

Insurance of deposits may be terminated by the Federal Deposit Insurance Corporation upon a finding that an institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the Federal Deposit Insurance Corporation. ESSA Bank & Trust does not believe that it is taking or is subject to any action, condition or violation that could lead to termination of its deposit insurance.

All FDIC-insured institutions are required to pay a pro rata portion of the interest due on obligations issued by the Financing Corporation (“FICO”) for anticipated payments, issuance costs and custodial fees on bonds issued by the FICO in the 1980s to recapitalize the now defunct Federal Savings and Loan Insurance Corporation. The bonds issued by the FICO are due to mature in 2017 through 2019. For the quarter ended September 30, 2011, the annualized FICO assessment was 1.00 basis point for each $100 in domestic deposits maintained at an institution.

Capital Requirements

Federal regulations require savings associations to meet three minimum capital standards: a 1.5% tangible capital ratio, a 4% leverage ratio (3% for savings associations receiving the highest rating on the CAMELS rating system) and an 8% risk-based capital ratio.

The risk-based capital standard for savings associations requires the maintenance of Tier 1 (core) and total capital (which is defined as core capital and supplementary capital) to risk-weighted assets of at least 4% and 8%, respectively. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100%, assigned by the regulatory, based on the risks believed inherent in the type of asset. Core capital is defined as common shareholders’ equity (including retained earnings), certain non-cumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated subsidiaries, less intangibles other than certain mortgage servicing rights and credit card relationships. The components of supplementary capital currently include cumulative preferred stock, long-term perpetual preferred stock, mandatory convertible securities, subordinated debt and intermediate preferred stock, the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Overall, the amount of supplementary capital included as part of total capital cannot exceed 100% of core capital. Additionally, a savings association that retains credit risk in connection with an asset sale may be required to maintain additional regulatory capital because of the recourse back to the savings association.

At September 30, 2011, the ESSA Bank & Trust’s capital exceeded all applicable requirements.

23

Any state-chartered savings association that fails any of the capital requirements is subject to possible enforcement actions by the Federal Deposit Insurance Corporation. Such actions could include a capital directive, a cease and desist order, civil money penalties, the establishment of restrictions on an institution’s operations, termination of federal deposit insurance, and the appointment of a conservator or receiver. Certain corrective actions are required by law.

We are also subject to more stringent capital guidelines of the Pennsylvania Department of Banking. Although not adopted in regulation form, the Pennsylvania Department of Banking utilizes capital standards of 6% leverage capital and 10% risk-based capital. The components of leverage and risk-based capital are substantially the same as those defined by the Federal Deposit Insurance Corporation.

Dividends from ESSA Bank & Trust

Our ability to pay dividends depends, to a large extent, upon ESSA Bank & Trust’s ability to pay dividends to ESSA Bancorp. The Savings Association Code states, in part, that dividends may be declared and paid by the Bank only out of net earnings for the then current year. A dividend may not be declared or paid if it would impair the general reserves of ESSA Bank & Trust that are required to be maintained under the Savings Association Code. The Federal Deposit Insurance Corporation also requires a prior notice or application of a capital distribution under certain circumstances. In addition, ESSA Bank & Trust is required to notify the Federal Reserve Board prior to declaring a dividend and receive the nonobjection of the Federal Reserve Board to any such dividend. No dividend may generally be paid that would result in ESSA Bank & Trust failing to comply with its regulatory capital requirements.

Loans-to-One-Borrower Limitation

Under federal regulations, with certain limited exceptions, a Pennsylvania chartered savings association may lend to a single or related group of borrowers on an “unsecured” basis an amount equal to 15% of its unimpaired capital and surplus. An additional amount, equal to 10% of unimpaired capital and surplus, may be lent if such loan is secured by readily marketable collateral, which is defined to include certain securities, but generally does not include real estate. Our internal policy, however, is to not make a commercial loan in excess of $5.0 million, nor to allow more than $7.5 million in total loan relationships with any one borrower, including the borrower’s residential mortgage and consumer loans. However, in special circumstances this limit may be exceeded subject to the approval of the Management Loan Committee in addition to a majority of the members of the Board of Directors.

Prompt Corrective Action

Under federal regulations, a savings association is deemed to be (i) “well capitalized” if it has total risk-based capital of 10.0% or more, has a Tier 1 risk-based capital ratio of 6.0% or more, has a Tier I leverage capital ratio of 5.0% or more and is not subject to any written capital order or directive; (ii) “adequately capitalized” if it has a total risk-based capital ratio of 8.0% or more, a Tier I risk-based capital ratio of 4.0% or more and a Tier I leverage capital ratio of 4.0% or more (3.0% under certain circumstances) and does not meet the definition of “well capitalized”; (iii) “undercapitalized” if it has a total risk-based capital ratio that is less than 8.0%, a Tier I risk-based capital ratio that is less than 4.0% or a Tier I leverage capital ratio that is less than 4.0% (3.0% under certain circumstances); (iv) “significantly undercapitalized” if it has a total risk-based capital ratio that is less than 6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a Tier I leverage capital ratio that is less than 3.0%; and (v) “critically undercapitalized” if it has a ratio of tangible equity to total assets that is equal to or less than 2.0%. Federal regulations also specify circumstances under which a federal banking agency may reclassify a well capitalized institution as adequately capitalized and may require an adequately capitalized institution to comply with supervisory actions as if it were in the next lower category (except that the Federal Deposit Insurance Corporation may not reclassify a significantly undercapitalized institution as critically undercapitalized). As of September 30, 2011, the Bank was a “well-capitalized institution” for this purpose.

24

The USA PATRIOT Act

The USA PATRIOT Act of 2001 gave the federal government new powers to address terrorist threats through enhanced domestic security measures, expanded surveillance powers, increased information sharing and broadened anti-money laundering requirements. The USA PATRIOT Act also required the federal banking agencies to take into consideration the effectiveness of controls designed to combat money laundering activities in determining whether to approve a merger or other acquisition application of a member institution. Accordingly, if we engage in a merger or other acquisition, our controls designed to combat money laundering would be considered as part of the application process. We have established policies, procedures and systems designed to comply with these regulations.

Holding Company Regulation

ESSA Bancorp, Inc. is a unitary savings and loan holding company, subject to regulation and supervision by the Federal Reserve Board. The Federal Reserve Board will have enforcement authority over ESSA Bancorp, Inc. and its non-savings institution subsidiaries. Among other things, this authority permits the Federal Reserve Board to restrict or prohibit activities that are determined to be a risk to ESSA Bank & Trust.

Under prior law, a unitary savings and loan holding company generally had no regulatory restrictions on the types of business activities in which it could engage, provided that its subsidiary savings association was a qualified thrift lender. The Gramm-Leach-Bliley Act of 1999, however, restricts unitary savings and loan holding companies not existing on, or applied for before, May 4, 1999 to those activities permissible for financial holding companies or for multiple savings and loan holding companies. The Company is not a grandfathered unitary savings and loan holding company and, therefore, is limited to the activities permissible for financial holding companies or for multiple savings and loan holding companies. A financial holding company may engage in activities that are financial in nature, including underwriting equity securities and insurance as well as activities that are incidental to financial activities or complementary to a financial activity. A multiple savings and loan holding company is generally limited to activities permissible for bank holding companies under Section 4(c)(8) of the Bank Holding Company Act, subject to the prior approval of the Federal Reserve Board, and certain additional activities authorized by federal regulations.

Federal law prohibits a savings and loan holding company, directly or indirectly, or through one or more subsidiaries, from acquiring control of another savings institution or holding company thereof, without prior written approval of the Federal Reserve Board. It also prohibits the acquisition or retention of, with specified exceptions, more than 5% of the equity securities of a company engaged in activities that are not closely related to banking or financial in nature or acquiring or retaining control of an institution that is not federally insured. In evaluating applications by holding companies to acquire savings institutions, the Federal Reserve Board must consider such things as the financial and managerial resources and future prospects of the savings institution involved, the effect of the acquisition on the risk to the insurance fund, the convenience and needs of the community, the effectiveness of each parties’ anti-money laundering program, and competitive factors.

Savings and loan holding companies are not currently subject to specific regulatory capital requirements. The Dodd-Frank Act, however, requires the Federal Reserve Board to promulgate consolidated capital requirements for depository institution holding companies that are no less stringent, both quantitatively and in terms of components of capital, than those applicable to institutions themselves. Instruments such as cumulative preferred stock and trust preferred securities will no longer be includable as Tier 1 capital, as is currently permitted for bank holding companies. Instruments issued by May 19, 2010 will be grandfathered for companies with consolidated assets of $15 billion or less. There is a five-year transition period (from the July 21, 2010 effective date of the Dodd-Frank Act) before the capital requirements will apply to savings and loan holding companies.

The Federal Reserve Board has issued a policy statement regarding the payment of dividends by bank holding companies that is expected to apply to savings and loan holding companies as well. In general, the Federal Reserve Board’s policies provide that dividends should be paid only out of current earnings and only if the

25

prospective rate of earnings retention by the holding company appears consistent with the organization’s capital needs, asset quality and overall financial condition. Federal Reserve Board guidance provides for prior regulatory review of capital distributions in certain circumstances such as where the company’s net income for the past four quarters, net of dividends previously paid over that period, is insufficient to fully fund the dividend or the company’s overall rate of earnings retention is inconsistent with the company’s capital needs and overall financial condition. The ability of a holding company to pay dividends may be restricted if a subsidiary bank becomes undercapitalized. These regulatory policies could affect the ability of the Company to pay dividends or otherwise engage in capital distributions.

Source of Strength.The Dodd-Frank Act extended the “source of strength” doctrine to savings and loan holding companies. The regulatory agencies must issue regulations requiring that all bank and savings and loan holding companies serve as a source of strength to their subsidiary depository institutions by providing capital, liquidity and other support in times of financial stress.

Federal Securities Laws

Shares of ESSA Bancorp, Inc.’s common stock are registered with the SEC under Section 12(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). ESSA Bancorp, Inc. is also subject to the proxy rules, tender offer rules, insider trading restrictions, annual and periodic reporting, and other requirements of the Exchange Act.

Sarbanes-Oxley Act of 2002

The Sarbanes-Oxley Act of 2002 was enacted in response to public concerns regarding corporate accountability in connection with certain accounting scandals. The stated goals of the Sarbanes-Oxley Act are to increase corporate responsibility, to provide for enhanced penalties for accounting and auditing improprieties at publicly traded companies, and to protect investors by improving the accuracy and reliability of corporate disclosures pursuant to the securities laws. The Sarbanes-Oxley Act generally applies to all companies that file or are required to file periodic reports with the Securities and Exchange Commission, under the Securities Exchange Act of 1934.

The Sarbanes-Oxley Act includes specific additional disclosure requirements, requires the Securities and Exchange Commission and national securities exchanges to adopt extensive additional disclosure, corporate governance and other related rules, and mandates further studies of certain issues by the Securities and Exchange Commission. The Sarbanes-Oxley Act represents significant federal involvement in matters traditionally left to state regulatory systems, such as the regulation of the accounting profession, and to corporate law, such as the relationship between a board of directors and management and between a board of directors and its committees.

Although we have and will continue to incur additional expense in complying with the provisions of the Sarbanes-Oxley Act and the resulting regulations, management does not expect that such compliance will have a material impact on our results of operations or financial condition.

Regulatory Enforcement Authority

Federal law provides federal banking regulators with substantial enforcement powers. This enforcement authority includes, among other things, the ability to assess civil money penalties, to issue cease-and-desist or removal orders, and to initiate injunctive actions against banking organizations and institution-affiliated parties, as defined. In general, these enforcement actions may be initiated for violations of laws and regulations and unsafe or unsound practices. Other actions or inactions may provide the basis for enforcement action, including misleading or untimely reports filed with regulatory authorities.

26

FEDERAL AND STATE TAXATION

Federal Taxation

General. ESSA Bancorp, Inc. and ESSA Bank & Trust are subject to federal income taxation in the same general manner as other corporations, with some exceptions discussed below. The following discussion of federal taxation is intended only to summarize material federal income tax matters and is not a comprehensive description of the tax rules applicable to ESSA Bancorp, Inc. and ESSA Bank & Trust.

Method of Accounting. For federal income tax purposes, ESSA Bancorp, Inc. currently reports its income and expenses on the accrual method of accounting and uses a tax year ending September 30th for filing its consolidated federal income tax returns. The Small Business Protection Act of 1996 eliminated the use of the reserve method of accounting for bad debt reserves by savings institutions, effective for taxable years beginning after 1995.

Bad Debt Reserves. Prior to the Small Business Protection Act of 1996, ESSA Bank & Trust was permitted to establish a reserve for bad debts for tax purposes and to make annual additions to the reserve. These additions could, within specified formula limits, be deducted in arriving at ESSA Bank & Trust’s taxable income. As a result of the Small Business Protection Act of 1996, ESSA Bank & Trust must use the specific charge off method in computing its bad debt deduction for tax purposes.

Taxable Distributions and Recapture. Prior to the Small Business Protection Act of 1996, bad debt reserves created prior to 1988 were subject to recapture into taxable income if ESSA Bank & Trust failed to meet certain thrift asset and definition tests. The Small Business Protection Act of 1996 eliminated these thrift-related recapture rules. However, under current law, pre-1988 reserves remain subject to tax recapture should ESSA Bank & Trust make certain distributions from its tax bad debt reserve or cease to maintain a financial institution charter. At September 30, 2011, ESSA Bank & Trust’s total federal pre-1988 reserve was approximately $4.3 million. This reserve reflects the cumulative effects of federal tax deductions by ESSA Bank & Trust for which no federal income tax provision has been made.

Minimum Tax. The Internal Revenue Code of 1986, as amended, imposes an alternative minimum tax at a rate of 20% on a base of regular taxable income plus certain tax preferences, referred to as “alternative minimum taxable income.” The alternative minimum tax is payable to the extent alternative minimum tax income is in excess of the regular income tax. Net operating losses can, in general, offset no more than 90% of alternative minimum taxable income. Certain payments of alternative minimum tax may be used as credits against regular tax liabilities in future years. At September 30, 2011, ESSA Bank & Trust had no minimum tax credit carryforward.

Net Operating Loss Carryovers. A financial institution may carry back net operating losses to the preceding two taxable years (five years for losses incurred in 2001, 2002 and 2009) and forward to the succeeding 20 taxable years. At September 30, 2011, ESSA Bank & Trust had no net operating loss carryforward for federal income tax purposes.

Corporate Dividends. We may exclude from our income 100% of dividends received from ESSA Bank & Trust as a member of the same affiliated group of corporations.

Audit of Tax Returns.ESSA Bank & Trust’s federal income tax returns have not been audited in the most recent five-year period. The 2007, 2008 and 2009 tax years remain open.

27

State Taxation

Pennsylvania State Taxation.ESSA Bancorp, Inc. is subject to the Pennsylvania Corporate Net Income Tax, Capital Stock and Franchise Tax. The Corporation Net Income Tax rate for fiscal year 2011 is 9.9% and is imposed on unconsolidated taxable income for federal purposes with certain adjustments. In general, the Capital Stock and Franchise Tax is a property tax imposed on a corporation’s capital stock value at a statutorily defined rate, such value being determined in accordance with a fixed formula based upon average net income and net worth. ESSA Bank & Trust is subject to tax under the Pennsylvania Mutual Thrift Institutions Tax Act, as amended to include thrift institutions having capital stock. Pursuant to the Mutual Thrift Institutions Tax, the tax rate is 11.5%. The Mutual Thrift Institutions Tax exempts ESSA Bank & Trust from other taxes imposed by the Commonwealth of Pennsylvania for state income tax purposes and from all local taxation imposed by political subdivisions, except taxes on real estate and real estate transfers. The Mutual Thrift Institutions Tax is a tax upon net earnings, determined in accordance with generally accepted accounting principles with certain adjustments. The Mutual Thrift Institutions Tax, in computing income according to generally accepted accounting principles, allows for the deduction of interest earned on state and federal obligations, while disallowing a percentage of thrift’s interest expense deduction in the proportion of interest income on those securities to the overall interest income of ESSA Bank & Trust. Net operating losses, if any, thereafter can be carried forward three years for Mutual Thrift Institutions Tax purposes.

Item 1A. Risk Factors

Financial reform legislation recently enacted has, among other things, changed our holding company and bank regulators, created a new Consumer Financial Protection Bureau, and will result in new laws and regulations that are expected to increase our costs of operations, as well as tightened capital standards.

On July 21, 2010 the President signed the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”). This new law has significantly changed the current bank regulatory structure and affected the lending, deposit, investment, trading and operating activities of financial institutions and their holding companies. The Dodd-Frank Act requires various federal agencies to adopt a broad range of new implementing rules and regulations, and to prepare numerous studies and reports for Congress. The federal agencies are given significant discretion in drafting the implementing rules and regulations, and consequently, many of the details and much of the impact of the Dodd-Frank Act may not be known for many months or years.

Certain provisions of the Dodd-Frank Act are expected to have a near term effect on us. For example, the Federal Reserve Board now supervises and regulates all savings and loan holding companies that were formerly regulated by the Office of Thrift Supervision, including ESSA Bancorp. The Federal Deposit Insurance Corporation, which is currently the primary federal regulator for state banks that are not members of the Federal Reserve System, has become the primary federal regulator for state savings association such as ESSA Bank & Trust.

The Dodd-Frank Act created a new Consumer Financial Protection Bureau with broad powers to supervise and enforce consumer protection laws. The Consumer Financial Protection Bureau has broad rule-making authority for a wide range of consumer protection laws that apply to all banks and savings institutions, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. The Consumer Financial Protection Bureau has examination and enforcement authority over all banks with more than $10 billion in assets. Banks with $10 billion or less in assets such as ESSA Bank & Trust will continue to be examined for compliance with the consumer laws by their primary bank regulators. The Dodd-Frank Act also weakens the federal preemption rules that have been applicable for national banks and federal savings associations, and gives state attorneys general the ability to enforce federal consumer protection laws.

The Dodd-Frank Act requires the implementation of regulations for bank and savings and loan holding companies which establish capital standards that are no less than those applicable to depository institutions themselves, which will exclude certain instruments that previously have been eligible for inclusion by bank holding companies as Tier 1 capital, such as trust preferred securities. Savings and loan holding companies such as ESSA Bancorp, Inc. have not previously been subject to regulatory capital requirements.

28

Capital distributions by ESSA Bank & Trust, including dividends paid to ESSA Bancorp, Inc., require notice to and nonobjection of the Federal Reserve Board as well as notice or application to the Federal Deposit Insurance Corporation in some circumstances. In addition, certain regulatory policies of the Federal Reserve Board may also limit ESSA Bancorp’s ability to make capital distributions including paying dividends.

The Dodd-Frank Act eliminated the federal prohibitions on paying interest on demand deposits, thus allowing businesses to have interest bearing checking accounts. Depending on competitive responses, this significant change to existing law could have an adverse impact on our interest expense.

The Dodd-Frank Act broadened the base for Federal Deposit Insurance Corporation deposit insurance assessments. Assessments are now be based on the average consolidated total assets less tangible equity capital of a financial institution, rather than deposits. The Dodd-Frank Act also permanently increased the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor, retroactive to January 1, 2008, and non-interest bearing transaction accounts have unlimited deposit insurance through December 31, 2013.

The Dodd-Frank Act will require publicly traded companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” payments, and by authorizing the Securities and Exchange Commission to promulgate rules that would allow stockholders to nominate their own candidates using a company’s proxy materials. The legislation also directs the Federal Reserve Board to promulgate rules prohibiting excessive compensation paid to bank holding company executives, regardless of whether the company is publicly traded or not.

It is difficult to predict at this time what specific impact the Dodd-Frank Act and certain yet-to-be written implementing rules and regulations will have on community banks. However, it is expected that at a minimum they will increase our operating and compliance costs and could increase our interest expense.

Increases to the Allowance for Credit Losses May Cause Our Earnings to Decrease.

Our customers may not repay their loans according to the original terms, and the collateral securing the payment of those loans may be insufficient to pay any remaining loan balance. In addition, the estimates used to determine the fair value of such loans as of the acquisition date may be inconsistent with the actual performance of the acquired loans. Hence, we may experience significant credit losses, which could have a material adverse effect on our operating results. We make various assumptions and judgments about the collectability of our loan portfolio, including the creditworthiness of our borrowers and the value of the real estate and other assets serving as collateral for the repayment of loans. In determining the amount of the allowance for credit losses, we rely on loan quality reviews, past loss experience, and an evaluation of economic conditions, among other factors. If our assumptions prove to be incorrect, our allowance for credit losses may not be sufficient to cover losses inherent in our loan portfolio, resulting in additions to the allowance. Material additions to the allowance would materially decrease our net income.

Our emphasis on the origination of commercial real estate and business loans is one of the more significant factors in evaluating our allowance for credit losses. As we continue to increase the amount of these loans, additional or increased provisions for credit losses may be necessary and as a result would decrease our earnings.

Bank regulators periodically review our allowance for credit losses and may require us to increase our provision for credit losses or loan charge-offs. Any increase in our allowance for credit losses or loan charge-offs as required by these regulatory authorities could have a material adverse effect on our results of operations and/or financial condition.

Future Changes in Interest Rates Could Reduce Our Profits.

Our ability to make a profit largely depends on our net interest income, which could be negatively affected by changes in interest rates. Net interest income is the difference between:

1. the interest income we earn on our interest-earning assets, such as loans and securities; and

29

2. the interest expense we pay on our interest-bearing liabilities, such as deposits and borrowings.

From September, 2007 through December, 2008, the Federal Reserve Board of Governors decreased its target for the federal funds rate from 5.25% to 0.25%. The federal funds rate has remained at 0.25% since December 2008 and is expected to remain at or around that level for an extended period of time. While these short term market interest rates (which we use as a guide to price our deposits) decreased, longer term market interest rates (which we use as a guide to price our longer term loans) have also decreased but not to the same degree. With the decline in shorter term market interest rates the Company’s cost of funds declined. This decline in our cost of funds was initially beneficial to our net interest spread. However, as short term market rates have remained low and longer term interest rates have also declined, the Company’s net interest margin decreased from 2.93% for the year ended September 30, 2009 to 2.78% for the year ended September 30, 2011. If market rates remain at these historic lows, there could be further negative pressure exerted on our net interest margin.

In addition, changes in interest rates can affect the average life of loans and mortgage-backed and related securities. A reduction in interest rates results in increased prepayments of loans and mortgage-backed and related securities, as borrowers refinance their loans in order to reduce their borrowing costs. This creates reinvestment risk, which is the risk that we may not be able to reinvest prepayments at rates that are comparable to the rates we earned on the prepaid loans or securities. Alternatively, increases in interest rates may decrease loan demand and/or make it more difficult for borrowers to repay adjustable rate loans.

Changes in interest rates also affect the current market value of our interest-earning securities portfolio. Generally, the value of securities moves inversely with changes in interest rates. At September 30, 2011, the fair value of our debt securities available for sale totaled $245.4 million. Unrealized net gains on these available for sale securities totaled approximately $8.6 million at September 30, 2011 and are reported as a separate component of stockholders’ equity. Decreases in the fair value of securities available for sale in future periods would have an adverse effect on stockholders’ equity.

We evaluate interest rate sensitivity by estimating the change in ESSA Bank & Trust’s net portfolio value over a range of interest rate scenarios. Net portfolio value is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts. At June 30, 2011, in the event of an immediate 200 basis point increase in interest rates, the federal banking model projects that we would experience a $29.4 million, or 1.7%, decrease in net portfolio value. See “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Management of Market Risk.”

Concentration of loans in our primary market area, which has experienced an economic downturn, may increase the risk of increased nonperforming assets.

Our success depends primarily on the general economic conditions in the Pennsylvania counties of Monroe and Northampton, as nearly all of our loans are to customers in these markets. Accordingly, the local economic conditions in this market area have a significant impact on the ability of borrowers to repay loans as well as our ability to originate new loans. As such, a continuation of the decline in real estate values in this market area would also lower the value of the collateral securing loans on properties in this market area. In addition, continued weakening in general economic conditions such as inflation, recession, unemployment or other factors beyond our control could negatively affect our financial results.

Continued and sustained deterioration in the housing sector and related markets and prolonged elevated unemployment levels may adversely affect our business and financial results.

During 2009 and 2010 and continuing in early 2011,general economic conditions continued to worsen nationally as well as in our market area. While we did not invest in sub-prime mortgages and related investments, our lending business is tied significantly to the housing market. Declines in home prices, and increases in foreclosures and unemployment levels, have adversely impacted the credit performance of real estate loans, resulting in the write-down of asset values. The continuing housing slump has resulted in reduced demand for the construction of new housing, further declines in home prices, and increased delinquencies on construction, residential and commercial mortgage loans. The ongoing concern about the economy in general has caused many lenders to reduce or cease providing funding to borrowers. These conditions may also cause a further reduction in

30

loan demand, and increases in our non-performing assets, net charge-offs and provisions for loan losses. A worsening of these negative economic conditions could adversely affect our prospects for growth, asset and goodwill valuations and could result in a decrease in our interest income and a material increase in our provision for loan losses.

Recent Negative Developments in the Financial Industry and the Domestic and International Credit Markets may Adversely Affect our Operations and Results.

Negative developments that began in the latter half of 2007 and continued through 2011 in the global credit and securitization markets resulted in uncertainty in the financial markets in general with the expectation of the general economic downturn would continue into 2011. Loan portfolio quality has deteriorated at many institutions. In addition, the values of real estate collateral supporting many commercial loans and home mortgages have declined and may continue to decline. Bank and bank holding company stock prices have been negatively affected, as has the ability of banks and bank holding companies to raise capital or borrow in the debt markets. As a result, the potential exists for new federal or state laws and regulations regarding lending and funding practices and liquidity standards, and bank regulatory agencies are expected to be active in responding to concerns and trends identified in examinations, including the expected issuance of many formal enforcement orders. Negative developments in the financial industry and the domestic and international credit markets, and the impact of new legislation in response to those developments, may negatively impact our operations by restricting our business operations, including our ability to originate or sell loans, and adversely impact our financial performance. In addition, these risks could affect the value of our loan portfolio as well as the value of our investment portfolio, which would also negatively affect our financial performance.

Our Continued Emphasis On Commercial Real Estate Lending Increases Our Exposure To Increased Lending Risks.

Our business strategy centers on continuing our emphasis on commercial real estate lending. We have grown our loan portfolio in recent years with respect to this type of loan and intend to continue to emphasize this type of lending. At September 30, 2011, $105.2 million, or 14.1%, of our total loan portfolio consisted of commercial real estate loans. Loans secured by commercial real estate generally expose a lender to greater risk of non-payment and loss than one- to four-family residential mortgage loans because repayment of the commercial real estate loans often depends on the successful operation of the property and the income stream of the underlying property. Additionally, such loans typically involve larger loan balances to single borrowers or groups of related borrowers compared to one- to four-family residential mortgage loans. Accordingly, an adverse development with respect to one loan or one credit relationship can expose us to greater risk of loss compared to an adverse development with respect to a one- to four-family residential mortgage loan. We seek to minimize these risks through our underwriting policies, which require such loans to be qualified on the basis of the property’s collateral value, net income and debt service ratio; however, there is no assurance that our underwriting policies will protect us from credit-related losses.

At September 30, 2011, our largest commercial real estate lending relationship was $7.5 million of loans located in Monroe County, Pennsylvania and secured by real estate. See “Item 1. Business—Lending Activities—Commercial Real Estate Loans.”

Strong Competition Within Our Market Areas May Limit Our Growth and Profitability.

Competition in the banking and financial services industry is intense. In our market areas, we compete with commercial banks, savings institutions, mortgage brokerage firms, credit unions, finance companies, mutual funds, insurance companies, and brokerage and investment banking firms operating locally and elsewhere. Some of our competitors have greater name recognition and market presence that benefit them in attracting business, and offer certain services that we do not or cannot provide. In addition, larger competitors may be able to price loans and deposits more aggressively than we do, which could affect our ability to grow and remain profitable on a long-term basis. Our profitability depends upon our continued ability to successfully compete in our market areas. For additional information see “Item 1. Business—Competition.”

31

Economic Conditions May Adversely Affect Our Liquidity and Financial Condition.

Recent significant declines in the values of mortgage-backed securities and derivative securities issued by financial institutions, government sponsored entities, and major commercial and investment banks have led to decreased confidence in financial markets among borrowers, lenders, and depositors, as well as disruption and extreme volatility in the capital and credit markets and the failure of some entities in the financial sector. As a result, many lenders and institutional investors have reduced or ceased to provide funding to borrowers. Continued turbulence in the capital and credit markets may adversely affect our liquidity and financial condition and the willingness of certain counterparties and customers to do business with us.

We Operate in a Highly Regulated Environment and May Be Adversely Affected by Changes in Laws and Regulations.

We are subject to extensive regulation, supervision, and examination by the Federal Reserve Board, as successor regulator to Office of Thrift Supervision, the FDIC and the Pennsylvania Department of Banking. Such regulators govern the activities in which we may engage, primarily for the protection of depositors. These regulatory authorities have extensive discretion in connection with their supervisory and enforcement activities, including the imposition of restrictions on the operation of a bank, the classification of assets by a bank, the imposition of higher capital requirements, and the adequacy of a bank’s allowance for credit losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, or legislation, could have a material impact on us and our operations. We believe that we are in substantial compliance with applicable federal, state and local laws, rules and regulations. Because our business is highly regulated, the laws, rules and applicable regulations are subject to regular modification and change. There can be no assurance that proposed laws, rules and regulations, or any other laws, rules or regulations, will not be adopted in the future, which could make compliance more difficult or expensive or otherwise adversely affect our business, financial condition or prospects.

The Soundness of Other Financial Services Institutions May Adversely Affect Our Credit Risk.

We rely on other financial services institutions through trading, clearing, counterparty, and other relationships. We maintain limits and monitor concentration levels of our counterparties as specified in our internal policies. Our reliance on other financial services institutions exposes us to credit risk in the event of default by these institutions or counterparties. These losses could adversely affect our results of operations and financial condition.

Any Future FDIC Insurance Premium Increases May Adversely Affect our Earnings.

We are generally unable to control the amount of premiums that we are required to pay for FDIC insurance. If there are additional bank or financial institution failures we may be required to pay even higher FDIC premiums than the recently increased levels. Such increases and any future increases or required prepayments of FDIC insurance premiums may adversely impact our earnings. See “Supervision and Regulation—Deposit Insurance” for more information about FDIC insurance premiums.

Our Information Systems May Experience an Interruption or Security Breach.

We rely heavily on communications and information systems to conduct our business. Any failure, interruption or breach in security of these systems could result in failures or disruptions in our customer relationship management, general ledger, deposit, loan and other systems. While we have policies and procedures designed to prevent or limit the effect of the possible failure, interruption or security breach of our information systems, there can be no assurance that any such failure, interruption or security breach will not occur or, if they do occur, that they will be adequately addressed. The occurrence of any failure, interruption or security breach of our information systems could damage our reputation, result in a loss of customer business, subject us to additional regulatory scrutiny or expose us to civil litigation and possible financial liability.

32

A Substantial Decline in the Value of Our FHLB Common Stock May Adversely Affect Our Financial Condition.

We own common stock of the FHLB in order to qualify for membership in the Federal Home Loan Bank system, which enables us to borrow funds under the Federal Home Loan Bank advance program. The carrying value and fair value of our FHLB common stock was $16.9 million as of September 30, 2011.

Recent published reports indicate that certain member banks of the Federal Home Loan Bank system may be subject to asset quality risks that could result in materially lower regulatory capital levels. In an extreme situation, it is possible that the capitalization of a Federal Home Loan Bank, including the FHLB, could be substantially diminished or reduced to zero. Consequently, given that there is no market for our FHLB common stock, we believe that there is a risk that our investment could be deemed other than temporarily impaired at some time in the future. If this occurs, it may adversely affect our results of operations and financial condition.

If the capitalization of the FHLB is substantially diminished and if it reduces or suspends its dividend, our liquidity may be adversely impaired if we are not able to obtain an alternative source of funding.

Recent health care legislation could increase our expenses or require us to pass further costs on to our employees, which could adversely affect our operations, financial condition and earnings.

Legislation enacted in 2010 requires companies to provide expanded health care coverage to their employees, such as affordable coverage to part-time employees and coverage to dependent adult children of employees. Companies will also be required to enroll new employees automatically into their health plans. Compliance with these and other new requirements of the health care legislation will increase our employee benefits expense, and may require us to pass these costs on to our employees, which could give us a competitive disadvantage in hiring and retaining qualified employees.

Item 1B. Unresolved Staff Comments

Not applicable.

Item 2. Properties

The following table provides certain information as of September 30, 2011 with respect to our main office located in Stroudsburg, Pennsylvania, and our seventeen full service branch offices.

Location	Leased or Owned	Year Acquired or Leased	Square Footage
Main Office:
200 Palmer Street Stroudsburg, PA 18360	Owned	2003		36,000
Full Service Branches:
Route 940 HC 1 Box 1192 Blakeslee, PA 18610	Owned	2002		2,688
Route 209 & Lake Mineola Road P.O. Box 35 Brodheadsville, PA 18301	Owned	1983		4,100

33

Route 209 7001 Milford Road East Stroudsburg, PA 18324	Leased	1997	1,700
Routes 209 & 447 695 North Courtland Street East Stroudsburg, PA 18301	Leased	1999	420
75 Washington Street East Stroudsburg, PA 18301	Owned	1966	3,300
Route 209 P.O. Box 1009 Marshalls Creek, PA 18335	Leased	1991	2,627
Mount Pocono Plaza 601 Route 940 Mt. Pocono, PA 18344	Leased	1999	536
1309 Blue Valley Drive Pen Argyl, PA 18072	Leased	2001	444
744 Main Street P.O. Box L Stroudsburg, PA 18360	Owned	1985	12,000
Route 611 1070 North Ninth Street Stroudsburg, PA 18360	Leased	2000	488
Route 611 RR1 Box 402 Tannersville, PA 18372	Leased	1993	611
Route 209 & Weir Lake Road P.O. Box 271 Brodheadsville, PA 18322	Leased	1997	576
Route 611 Tannersville Plaza Tannersville, PA 18372	Leased	2007	2,500
975 Route 390 Mountainhome, PA 18326	Owned	2010	2,912
1500 N. Cedar Crest Blvd Unit 2 Allentown, PA 18104	Leased	2010	530
5580 Crawford Drive Bethlehem, PA 18017	Leased	2010	468
5020 Route 873 Schnecksville, PA 18078	Leased	2010	460

34

Other Properties
746-752 Main Street Stroudsburg, PA 18360	Owned	2005	4,650
Five Highland Avenue Bethlehem, PA 18017	Leased	2011*	4,354

* Beginning October 1, 2011

The net book value of our premises, land and equipment was $11.5 million at September 30, 2011.

Item 3. Legal Proceedings

The Company and its subsidiaries are subject to various legal actions arising in the normal course of business. In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s results of operations.

Item 4. [Removed and Reserved]

35

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Our shares of common stock are traded on the Nasdaq Global Market under the symbol “ESSA.” The approximate number of holders of record of ESSA Bancorp, Inc.’s common stock as of September 30, 2011 was 2,369. Certain shares of ESSA Bancorp, Inc. are held in “nominee” or “street” name and accordingly, the number of beneficial owners of such shares is not known or included in the foregoing number. The following tables present quarterly market information for ESSA Bancorp, Inc.’s common stock for the periods ended September 30, 2010 and September 30, 2011. The following information was provided by the Nasdaq Stock Market.

Fiscal 2011	High		Low		Dividends
Quarter ended September 30, 2011	$	12.63	$	10.44	$	0.05
Quarter ended June 30, 2011		13.28		11.25		0.05
Quarter ended March 31, 2011		13.32		12.04		0.05
Quarter ended December 31, 2010		13.31		12.08		0.05
Fiscal 2010	High		Low		Dividends
Quarter ended September 30, 2010	$	12.87	$	10.75	$	0.05
Quarter ended June 30, 2010		13.38		11.65		0.05
Quarter ended March 31, 2010		13.21		11.55		0.05
Quarter ended December 31, 2009		13.54		11.70		0.05

The Board of Directors has the authority to declare cash dividends on shares of common stock, subject to statutory and regulatory requirements. We began to pay quarterly cash dividends in the third quarter of fiscal 2008. In determining whether and in what amount to pay a cash dividend in the future, the Board will take into account a number of factors, including capital requirements, our consolidated financial condition and results of operations, tax considerations, statutory and regulatory limitations and general economic conditions. No assurances can be given that cash dividends will not be reduced or eliminated in the future.

The sources of funds for the payment of a cash dividend are the retained proceeds from the initial sale of shares of common stock and earnings on those proceeds, interest and principal payments with respect to ESSA Bancorp, Inc.’s loan to the Employee Stock Ownership Plan, and dividends from ESSA Bank & Trust. For a discussion of the limitations applicable to ESSA Bank & Trust’s ability to pay dividends, see “Item 1. Business—Supervision and Regulation.”

Stock Performance Graph

Set forth hereunder is a stock performance graph comparing (a) the cumulative total return on the common stock between April 4, 2007 and September 30, 2011, (b) the cumulative total return on stock included in the SNL Thrift Index over such period, and (c) the cumulative total return on stocks included in the Russell 2000 Index over such period. Cumulative return assumes the reinvestment of dividends, and is expressed in dollars based on an assumed investment of $100.

There can be no assurance that the ESSA Bancorp, Inc.’s stock performance will continue in the future with the same or similar trend depicted in the graph. ESSA Bancorp, Inc. will not make or endorse any predictions as to future stock performance.

36

ESSA BANCORP, INC.

	Period Ending
Index	04/04/07		09/30/07		09/30/08		09/30/09		09/30/10		09/30/11
ESSA Bancorp, Inc.		100.00		94.65		118.72		114.32		104.14		93.99
SNL Thrift Index		100.00		91.79		47.28		36.21		36.16		30.66
Russell 2000		100.00		99.91		85.44		77.29		87.60		84.51

Source: SNL Financial LC, Charlottesville, NC

On May 27, 2008, the Board of Directors approved a stock repurchase program and authorized the repurchase of up to 15% of the Company’s outstanding shares of common stock. In June 2009 the Company announced the completion of its 15% repurchase program, having purchased 2,547,135 shares at a weighted average cost of $13.14. In June 2009 the Company announced a second repurchase program to purchase up to an additional 10% of its outstanding stock. In October 2010 the Company announced the completion of the second repurchase program, having purchased 1,499,100 shares at a weighted average cost of $12.36. In October 2010, the Company announced a third repurchase program to purchase up to an additional 5% of its outstanding stock. In April 2011, the Company announced the completion of the third repurchase program, having purchased 679,900 shares at a weighted average cost of $12.82. In May 2011, the Company announced a fourth repurchase program to purchase up to an additional 5% of its outstanding stock. In September 2011, the Company announced the completion of the fourth repurchase program, having purchased 637,200 shares at a weighted average cost of $11.57. As of September 30, 2011, 535,900 shares have been repurchased as described in the following table:

37

Company Purchases of Common Stock
Period	Total number of shares purchased		Average price paid per share		Total number of shares purchased as part of publicly announced plans or programs		Maximum number of shares that may yet be purchased under the plans or programs
July 1, 2011 through July 31, 2011		190,900	$	12.21		190,900		345,000
August 1, 2011 through August 31, 2011		152,700		11.17		152,700		192,300
September 1, 2011 through September 30, 2011		192,300		11.12		192,300		—
Total		535,900		11.52		535,900		—

Item 6. Selected Financial Data

The following information is derived from the audited consolidated financial statements of ESSA Bancorp, Inc. For additional information, reference is made to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the Consolidated Financial Statements of ESSA Bancorp, Inc. and related notes included elsewhere in this Annual Report.

	At September 30,
	2011		2010		2009		2008		2007
	(In thousands)
Selected Financial Condition Data:
Total assets	$	1,097,480	$	1,071,997	$	1,042,119	$	993,482	$	910,415
Cash and cash equivalents		41,694		10,890		18,593		12,614		16,779
Investment securities:
Available for sale		245,393		252,341		217,566		204,078		205,267
Held to maturity		—		12,795		6,709		11,857		17,130
Loans, net		738,619		730,842		733,580		706,890		619,845
Federal Home Loan Bank stock		16,882		20,727		20,727		19,188		16,453
Premises and equipment		11,494		12,189		10,620		10,662		11,277
Bank owned life insurance		23,256		15,618		15,072		14,516		13,941
Deposits		637,924		540,410		408,855		370,529		384,716
Borrowed funds		288,410		350,076		438,598		412,757		313,927
Equity		161,679		171,623		185,506		200,086		204,692

	For the Years Ended September 30,
	2011		2010		2009		2008		2007
	(In thousands)
Selected Data:
Interest income	$	47,176	$	49,257	$	52,733	$	52,065	$	45,510
Interest expense		18,280		21,306		23,739		25,642		23,805
Net interest income		28,896		27,951		28,994		26,423		21,705
Provision for loan losses		2,055		2,175		1,500		900		360
Net interest income after provision for loan losses		26,841		25,776		27,494		25,523		21,345
Non-interest income		6,325		6,708		5,728		4,803		5,496
Non-interest expense		26,045		26,128		24,113		21,181		31,185
Income (loss) before income tax expense		7,121		6,356		9,109		9,145		(4,344	)
Income tax expense		1,863		1,844		2,553		3,068		782
Net income (loss)	$	5,258	$	4,512	$	6,556	$	6,077	$	(5,126	)
Earnings (loss) per share1
Basic	$	0.46	$	0.36	$	0.47	$	0.39	$	(0.47	)
Diluted	$	0.46	$	0.36	$	0.47	$	0.38	$	(0.47	)

(1) Earnings per share for 2007 are calculated for the period beginning with the Company’s date of conversion of April 3, 2007 and are based on a net loss of $(7,289).

38

	At or For the Years Ended September 30,
	2011			2010			2009			2008			2007
Selected Financial Ratios and Other Data:
Performance Ratios:
Return on average assets		0.48	%		0.43	%		0.64	%		0.63	%		(0.62	)%
Return on average equity		3.15	%		2.49	%		3.42	%		2.92	%		(3.88	)%
Interest rate spread (1)		2.47	%		2.34	%		2.40	%		2.09	%		2.18	%
Net interest margin (2)		2.78	%		2.78	%		2.93	%		2.88	%		2.78	%
Efficiency ratio (3)		75.62	%		75.39	%		69.45	%		67.83	%		116.18	%
Noninterest expense to average total assets		2.39	%		2.49	%		2.34	%		2.21	%		3.78	%
Average interest-earning assets to average interest-bearing liabilities		117.90	%		121.11	%		123.00	%		128.60	%		120.21	%
Asset Quality Ratios:
Non-performing assets as a percent of total assets		1.26	%		1.20	%		0.74	%		0.40	%		0.06	%
Non-performing loans as a percent of total loans		1.54	%		1.47	%		0.70	%		0.55	%		0.09	%
Allowance for loan losses as a percent of non-performing loans		71.04	%		68.48	%		112.82	%		124.81	%		757.83	%
Allowance for loan losses as a percent of total loans		1.09	%		1.01	%		0.79	%		0.69	%		0.67	%
Capital Ratios:
Total risk-based capital (to risk weighted assets)		28.54	%		32.60	%		31.00	%		30.30	%		32.84	%
Tier 1 risk-based capital (to risk weighted assets)		27.30	%		31.35	%		29.86	%		29.42	%		31.88	%
Tangible capital (to tangible assets)		14.18	%		15.07	%		15.17	%		15.50	%		16.61	%
Tier 1 leverage (core) capital (to adjusted tangible assets)		14.18	%		15.07	%		15.17	%		15.50	%		16.61	%
Average equity to average total assets		15.27	%		17.26	%		18.59	%		21.77	%		15.98	%
Other Data:
Number of full service offices		17			17			13			13			13

(1) The interest rate spread represents the difference between the weighted-average yield on a fully tax equivalent basis on interest-earning assets and the weighted-average cost of interest-bearing liabilities for the year.

(2) The net interest margin represents net interest income on a fully tax equivalent basis as a percent of average interest-earning assets for the year.

(3) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.

39

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Business Strategy

Our business strategy is to grow and improve our profitability by:

• Increasing customer relationships through the offering of excellent service and the distribution of that service through effective delivery systems;

• Continuing to transform into a full service community bank by meeting the financial services needs of our customers;

• Continuing to develop into a high performing financial institution, in part by increasing interest revenue and fee income;

• Remaining within our risk management parameters; and

• Employing affordable technology to increase profitability and improve customer service.

We intend to continue to pursue our business strategy, subject to changes necessitated by future market conditions and other factors. We also intend to focus on the following:

• Increasing customer relationships through a continued commitment to service and enhancing products and delivery systems. We will continue to increase customer relationships by focusing on customer satisfaction with regard to service, products, systems and operations. We have upgraded and expanded certain of our facilities, including our corporate center and added additional branches to provide additional capacity to manage future growth and expand our delivery systems.

• Continuing to develop into a high performing financial institution. We will continue to enhance profitability by focusing on increasing non-interest income as well as increasing commercial products, including commercial real estate lending, which often have a higher profit margin than more traditional products. We also will pursue lower-cost commercial deposits as part of this strategy.

• Remaining within our risk management parameters. We place significant emphasis on risk management and compliance training for all of our directors, officers and employees. We focus on establishing regulatory compliance programs to determine the degree of such compliance and to maintain the trust of our customers and community.

• Employing cost-effective technology to increase profitability and improve customer service. We will continue to upgrade our technology in an efficient manner. We have implemented new software for marketing purposes and have upgraded both our internal and external communication systems.

• Continuing our emphasis on commercial real estate lending to improve our overall performance.We intend to continue to emphasize the origination of higher interest rate margin commercial real estate loans as market conditions, regulations and other factors permit. We have expanded our commercial banking capabilities by adding experienced commercial bankers, and enhancing our direct marketing efforts to local businesses.

• Expanding our banking franchise through branching and acquisitions.We will attempt to use our stock holding company structure, to expand our market footprint throughde novo branching as well as through acquisitions of banks, savings institutions and other financial service providers in our primary market area. We will also consider establishingde novo branches or acquiring

40

financial institutions in contiguous counties. We will continue to review and assess locations for new branches both within Monroe County and the contiguous counties around Monroe. There can be no assurance that we will be able to consummate any acquisitions or establish any additional new branches. We may explore acquisition opportunities involving other banks and thrifts, and possibly financial service companies, when and as they arise, as a means of supplementing internal growth, filling gaps in our current geographic market area and expanding our customer base, product lines and internal capabilities, although we have no current plans, arrangements or understandings to make any acquisitions.

• Maintaining the quality of our loan portfolio. Maintaining the quality of our loan portfolio is a key factor in managing our growth. We will continue to use customary risk management techniques, such as independent internal and external loan reviews, risk-focused portfolio credit analysis and field inspections of collateral in overseeing the performance of our loan portfolio.

Critical Accounting Policies

We consider accounting policies that require management to exercise significant judgment or discretion or make significant assumptions that have, or could have, a material impact on the carrying value of certain assets or on income, to be critical accounting policies. We consider the following to be our critical accounting policies:

Allowance for Loan Losses.The allowance for loan losses is the estimated amount considered 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. In determining the allowance for loan losses, management makes significant estimates and has identified this policy as one of our most critical. The methodology for determining the allowance for loan losses is considered a critical accounting policy by management due to the high degree of judgment involved, the subjectivity of the assumptions utilized and the potential for changes in the economic environment that could result in changes to the amount of the recorded allowance for loan losses.

As a substantial amount of our loan portfolio is collateralized by real estate, appraisals of the underlying value of property securing loans and discounted cash flow valuations of properties are critical in determining the amount of the allowance required for specific loans. Assumptions for appraisals and discounted cash flow valuations are instrumental in determining the value of properties. Overly optimistic assumptions or negative changes to assumptions could significantly impact the valuation of a property securing a loan and the related allowance determined. The assumptions supporting such appraisals and discounted cash flow valuations are carefully reviewed by management to determine that the resulting values reasonably reflect amounts realizable on the related loans.

Management performs a quarterly evaluation of the adequacy of the allowance for loan losses. Consideration is given to 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 that may be susceptible to significant revision based on changes in economic and real estate market conditions.

The analysis of the allowance for loan losses has two components: specific and general allocations. Specific allocations are made for loans that are determined to be impaired. Impairment is measured by determining the present value of expected future cash flows or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. The general allocation is determined by segregating the remaining loans by type of loan, risk weighting (if applicable) and payment history. We also analyze historical loss experience, delinquency trends, general economic conditions and geographic and industry concentrations. This analysis establishes factors that are applied to the loan groups to determine the amount of the general allocations. Actual loan losses may be significantly more than the allowance for loan losses we have established which could have a material negative effect on our financial results.

41

Other-than-Temporary Investment Security Impairment.Securities are evaluated periodically to determine whether a decline in their value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Once a decline in value is determined to be other-than-temporary, the value of the security is reduced and a corresponding charge to earnings is recognized.

Deferred Income Taxes. We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established. We consider the determination of this valuation allowance to be a critical accounting policy because of the need to exercise significant judgment in evaluating the amount and timing of recognition of deferred tax liabilities and assets, including projections of future taxable income. These judgments and estimates are reviewed on a continual basis as regulatory and business factors change. A valuation allowance for deferred tax assets may be required if the amount of taxes recoverable through loss carryback declines, or if we project lower levels of future taxable income. Such a valuation allowance would be established through a charge to income tax expense which would adversely affect our operating results.

Comparison of Financial Condition at September 30, 2011 and September 30, 2010

Total Assets.Total assets increased $25.5 million, or 2.4%, to $1.10 billion at September 30, 2011, compared to $1.07 billion at September 30, 2010. This increase was primarily due to increases in interest bearing deposits with other institutions, loans receivable, net and Bank owned life insurance, offset in part by decreases in investment securities available for sale, investment securities held to maturity and Federal Home Loan Bank stock.

Cash and Due from Banks. Cash and due from banks increased $2.3 million or 31.5% to $9.8 million at September 30, 2011 from $7.5 million at September 30, 2010. The primary reason for this increase was an increase in the Company’s cash balance at the Federal Reserve Bank of Philadelphia and increases in the Company’s cash on hand at the Bank’s branch locations. Both of these cash balances fluctuate based on the customer trends and demands within our branch network.

Interest-Bearing Deposits with Other Institutions.Interest-bearing deposits with other institutions increased $28.5 million, or 828.2%, to $31.9 million at September 30, 2011 from $3.4 million at September 30, 2010. The primary reason for the increase was an increase in the Company’s interest bearing demand deposit account at the FHLBank Pittsburgh of $28.5 million. This increase was primarily the result of the significant increase in deposits at September 30, 2011 from September 30, 2010 that were offset, in part, by loan growth, a reduction in borrowings and other uses of cash.

Investment Securities Available for Sale. Investment securities available for sale decreased $6.9 million, or 2.8% to $245.4 million at September 30, 2011 from $252.3 million at September 30, 2010. The decrease was due primarily to a decrease of $30.4 million in the Company’s portfolio of United States government agency securities. The decline in the United States government agency securities was due to maturities of shorter duration securities which were reinvested primarily in mortgage backed securities.

Investment Securities Held to Maturity.Investment securities held to maturity decreased $12.8 million or 100.0% to $0 at September 30, 2011 from $12.8 million at September 30, 2010. The Company elected to transfer its remaining held to maturity securities to available for sale securities in September 2011 to provide management with more flexibility in managing these securities.

42

Net Loans.Net loans increased $7.8 million, or 1.1%, to $738.6 million at September 30, 2011 from $730.8 million at September 30, 2010. The primary reason for the increase in net loans was an increase in commercial real estate loans. Commercial real estate loans increased by $27.2 million to $105.2 million at September 30, 2011 from $77.9 million at September 30, 2010, construction loans outstanding decreased by $611,000 to $691,000 at September 30, 2011 from $1.3 million at September 30, 2010, and commercial loans decreased by $1.8 to $14.8 million at September 30, 2010 from $16.6 million at September 30, 2010. For the same period, one-to-four family residential mortgages decreased by $12.6 million to $583.6 million at September 30, 2011 from $596.2 million at September 30, 2010.

Federal Home Loan Bank Stock.Federal Home Loan Bank stock decreased $3.8 million, or 18.6%, to $16.9 million at September 30, 2011 from $20.7 million at September 30, 2010. The decrease was due to the redemption of stock by the Federal Home Loan Bank (“FHLB”) throughout the fiscal year. The Bank is a member of the Federal Home Loan Bank System. As a member, the Bank maintains an investment in the capital stock of the FHLB in an amount not less than 35 basis points of the outstanding member asset value plus 4.6% of its’ outstanding FHLB borrowings, as calculated throughout the year. FHLB borrowings outstanding at September 30, 2011 were $228.4 million compared to borrowings of $285.1 million at September 30, 2010.

Deposits.Deposits increased by $97.5 million, or 18.0%, to $637.9 million at September 30, 2011 from $540.4 million at September 30, 2010. The increase in deposits was primarily due to increases in retail certificates of deposit of $40.6 million, savings and club accounts of $5.3 million, brokered certificates of deposit of $50.2 million and non-interest bearing demand accounts of $2.8 million. The increase in brokered certificates was the result of the Company’s decision to purchase certificates based on the cost of those certificates compared to other available funding sources. Included in the retail certificates of deposit at September 30, 2011 was an increase of $47.0 million in corporate jumbo certificates. Money market accounts decreased by $4.6 million to $114.6 million at September 30, 2011 from $119.2 million at September 30, 2010. At September 30, 2011, the Company had $120.9 million of brokered certificates of deposit outstanding.

Borrowed Funds.Borrowed funds, short term and other, decreased $61.7 million or 17.6% to $288.4 million at September 30, 2010 from $350.1 million at September 30, 2010. Included in borrowed funds at September 30, 2011 were $60.0 million of repurchase agreements with various financial institution third parties. Except for these borrowings, all borrowed funds are from the FHLB. The decrease in borrowed funds was primarily due to the use of cheaper funding sources to replace maturing FHLB borrowings.

Stockholders’ Equity. Stockholders’ equity decreased by $9.9 million, or 5.8% to $161.7 million at September 30, 2011 from $171.6 million at September 30, 2010. This decrease was primarily the result of stock repurchases of $16.9 million funded by proceeds of investment maturities and the payment of cash dividends of $2.3 million which were partially offset by net income of $5.3 million for the year ending September 30, 2011.

Comparison of Operating Results for the Years Ended September 30, 2011 and September 30, 2010

Net Income. Net income increased $746,000, or 16.5%, to $5.3 million for the fiscal year ended September 30, 2011 from $4.5 million for the fiscal year ended September 30, 2010. The increase was primarily the result of an increase in net interest income. This increase was partially offset by a decrease in non-interest income.

Net Interest Income.Net interest income increased by $945,000, or 3.4%, to $28.9 million for fiscal year 2011 from $28.0 million for fiscal year 2010. The increase was primarily attributable to an increase of 13 basis points in the interest rate spread to 2.47% for fiscal year 2010 from 2.34% for fiscal year 2010, offset in part by a decrease in the Company’s net average interest-earning assets of $17.2 million.

Interest Income.Interest income decreased $2.1 million or 4.2% to $47.2 million for fiscal year 2011 from $49.3 million for fiscal year 2010. The decrease resulted from a 37 basis point decrease in the overall yield on interest earning assets to 4.54% for fiscal year 2011 from 4.91% for fiscal year 2010 which decreased interest income by $4.7 million. This decrease was partially offset by a $35.4 million increase in average interest earning assets which had the effect of increasing interest income by $2.6 million. The average balance of loans during 2011 increased $12.2 million over the average balance during 2010, along with decreases in the average balance of investment securities of $2.0 million and increases in mortgage-backed securities of $24.6 million. In addition,

43

average Federal Home Loan Bank stock decreased $2.1 million and the average balance of other interest earning assets increased $2.7 million. The primary reason for the increase in mortgage backed securities was the investment of deposit and loan proceeds in excess of those needed to fund loan growth. As a member of the FHLB system, the Bank maintains an investment in the capital stock of the FHLB in an amount not less than 45 basis points of the outstanding FHLB member asset value plus 4.6% of its outstanding FHLB borrowings, as calculated throughout the year. On December 23, 2008, the FHLB notified its members, including the Company, that it was suspending the payment of dividends on its capital stock and the repurchase of excess capital stock until further notice. The FHLB began repurchasing capital stock in February 2011. The increase in average other interest earning assets was the result of an increase in the average balance of interest earning deposits held by the Company in its FHLB demand account of $2.7 million. The average yield on loans decreased to 5.2% for the fiscal year 2011, from 5.51% for the fiscal year 2010. The average yields on investment securities decreased to 2.56% from 2.72% and the average yields on mortgage backed securities decreased to 3.36% from 3.97% for the 2011 and 2010 periods, respectively.

Interest Expense. Interest expense decreased $3.0 million, or 14.2% to $18.3 million for fiscal year 2011 from $21.3 million for fiscal year 2010. The decrease resulted from a 50 basis point decrease in the overall cost of interest-bearing liabilities to 2.07% for fiscal 2011 from 2.57% for fiscal 2010 which decreased interest expense by $2.6 million. A $52.6 million increase in average interest-bearing liabilities had the effect of decreasing interest expense by $466,000 as borrowed funds matured and were replaced by lower cost alternatives. Average savings and club accounts increased by $2.2 million, average NOW accounts increased $3.0 million, average money market accounts increased $2.4 million and average certificates of deposit increased $139.8 million. For fiscal 2011, average borrowed funds decreased $94.7 million over 2010. The cost of money market accounts decreased to 0.47% for fiscal year 2011 from 1.07% for fiscal year 2010. The cost of certificates of deposit decreased to 2.01% from 2.49% and the cost of borrowed funds decreased to 3.60% from 3.78% for fiscal 2011 and 2010, respectively.

Provision for Loan Losses. The Company establishes provisions for loan losses, which are charged to earnings, at a level necessary to absorb known and inherent losses that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, peer group information and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as future events occur. After an evaluation of these factors, the Company made a provision of $2.1 million for fiscal year 2011 compared to a $2.2 million provision for the 2010 fiscal year. At September 30, 2011, the Company had 52 commercial loan relationships whose loans were judged by management to be impaired. Of these 52 relationships, five commercial real estate relationships with combined outstanding loans of $2.4 million had an allocation of the allowance for loan loss amounting to $466,000. Three commercial business relationships with combined loans of $265,000 had an allocation of the allowance for loan loss amounting to $101,000. These specific allowance allocations were also considered in the Company’s evaluation for its provision for loan losses for the fiscal year ended September 30, 2011. The allowance for loan losses was $8.2 million or 1.09% of loans outstanding at September 30, 2011, compared to $7.4 million, or 1.01% of loans outstanding at September 30, 2010.

Determining the amount of the allowance for loan losses necessarily involves a high degree of judgment. Management reviews the level of the allowance on a quarterly basis, and establishes the provision for loan losses based on the factors set forth in the preceding paragraph. Historically, the Bank’s loan portfolio has consisted primarily of one-to four-family residential mortgage loans. However, our current business plan calls for increases in commercial real estate loan originations. As management evaluates the allowance for loan losses, the increased risk associated with larger non-homogenous commercial real estate may result in large additions to the allowance for loan losses in future periods. Loans secured by commercial real estate generally expose a lender to greater risk of non-payment and loss than one-to-four family residential mortgage loans because repayment of the loans often depends on the successful operation of the property and the income stream of the underlying property. Additionally, such loans typically involve larger loan balances to single borrowers or groups of related borrowers compared to one-to-four family residential mortgage loans. Accordingly, an adverse development with respect to one loan or one credit relationship can expose us to greater risk of loss compared to an adverse development with respect to a one-to-four family residential mortgage loan.

44

Although we believe that we use the best information available to establish the allowance for loan losses, future additions to the allowance may be necessary, based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. In addition, the Federal Reserve Board, as an integral part of its examination process, will periodically review our allowance for loan losses. This agency may require us to recognize adjustments to the allowance, based on its judgments about information available to it at the time of its examination.

Non-Interest Income. Non-interest income decreased $383,000 or 5.7%, to $6.3 million for the year ended September 30, 2011, from $6.7 million for the comparable 2010 period. The decrease was primarily due to decreases in gain on sale of investments, net of $442,000 and gains on sales of loans net of $351,000 for fiscal 2011 compared to fiscal 2010. These decreases were offset, in part, by an increase in insurance commissions of $361,000.

Non-Interest Expense. Non-interest expense decreased $83,000, or 0.32%, to $26.0 million for fiscal year 2011 from $26.1 million for the comparable period in 2010. The primary reason for the decrease was a decrease in loss on foreclosed real estate of $1.2 million. This decrease was offset, in part, by increases in compensation and employee benefits of $884,000 and amortization of intangible assets of $135,000. The increase in compensation and employee benefits primarily related to new branches opened during the second and third quarters of 2010. The increase in amortization expense was due to the purchase of a benefits consulting business in the third quarter of 2011.

Income Taxes.Income tax expense of $1.9 million was recognized for fiscal year 2011 compared to an income tax expense of $1.8 million recognized for fiscal year 2010. The effective tax rate was 26.2% for the year ended September 30, 2011, compared to 29.0% for the 2010 period.

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

Net Income. Net income decreased $2.0 million to $4.5 million for the fiscal year ended September 30, 2010 from $6.6 million for the fiscal year ended September 30, 2009. The decrease was primarily the result of decreases in net interest income and increases in provision for loan losses and non-interest expense. These decreases were partially offset by increases in non-interest income.

Net Interest Income.Net interest income decreased by $1.0 million, or 3.6%, to $28.0 million for fiscal year 2010 from $29.0 million for fiscal year 2009. The decrease was primarily attributable to a decrease of six basis points in the interest rate spread to 2.34% for fiscal year 2010 from 2.40% for fiscal year 2009, and a decrease in net average interest-earning assets of $9.5 million.

Interest Income.Interest income decreased $3.5 million or 6.6% to $49.3 million for fiscal year 2010 from $52.7 million for fiscal year 2009. The decrease resulted from a 44 basis point decrease in the overall yield on interest earning assets to 4.91% for fiscal year 2010 from 5.35% for fiscal year 2009 which decreased interest income by $4.2 million. This decrease was partially offset by a $17.4 million increase in average interest earning assets which had the effect of increasing interest income by $725,000. The average balance of loans during 2010 increased $2.1 million over the average balance during 2009, along with increases in the average balance of investment securities of $8.7 million and in mortgage-backed securities of $1.6 million. In addition, average Federal Home Loan Bank stock increased $292,000 and the average balance of other interest earning assets increased $4.6 million. The primary reason for the increase in investment securities was the investment of deposit and loan proceeds in excess of those needed to fund loan growth. As a member of the FHLB system, the Bank maintains an investment in the capital stock of the FHLB in an amount not less than 45 basis points of the outstanding FHLB member asset value plus 4.6% of its outstanding FHLB borrowings, as calculated throughout the year. On December 23, 2008, the FHLB notified its members, including the Company, that it was suspending the payment of dividends on its capital stock and the repurchase of excess capital stock until further notice. The increase in average other interest earning assets was the result of an increase in the average balance of interest earning deposits held by the Company in its FHLB demand account of $4.6 million. The average yield on loans decreased to 5.51% for the fiscal year 2010, from 5.76% for the fiscal year 2009. The average yields on investment securities decreased to 2.72% from 3.89% and the average yields on mortgage backed securities decreased to 3.97% from 4.77% for the 2010 and 2009 periods, respectively.

45

Interest Expense. Interest expense decreased $2.4 million, or 10.3% to $21.3 million for fiscal year 2010 from $23.7 million for fiscal year 2009. The decrease resulted from a 38 basis point decrease in the overall cost of interest-bearing liabilities to 2.57% for fiscal 2010 from 2.95% for fiscal 2009 which decreased interest expense by $2.4 million. A $26.9 million increase in average interest-bearing liabilities had the effect of decreasing interest expense by $56,000 as borrowed funds matured and were replaced by lower cost alternatives. Average savings and club accounts increased by $4.0 million, average NOW accounts increased $1.5 million, average money market accounts increased $20.7 million and average certificates of deposit increased $42.5 million. For fiscal 2010, average borrowed funds decreased $41.9 million over 2009. The cost of money market accounts decreased to 1.07% for fiscal year 2010 from 1.68% for fiscal year 2009. The cost of certificates of deposit decreased to 2.49% from 3.26% and the cost of borrowed funds decreased to 3.78% from 3.85% for fiscal 2010 and 2009, respectively.

Provision for Loan Losses. ESSA Bancorp, Inc. establishes provisions for loan losses, which are charged to earnings, at a level necessary to absorb known and inherent losses that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, peer group information and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as future events occur. After an evaluation of these factors, management made a provision of $2.2 million for fiscal year 2010 compared to a $1.5 million provision for the 2009 fiscal year. At September 30, 2010, the Company had 12 commercial loan relationships whose loans were judged by management to be impaired. Of these twelve relationships, ten commercial real estate relationships with combined outstanding loans of $2.9 million had an allocation of the allowance for loan loss amounting to $86,000. Two commercial business relationships with combined loans of $52,000 had an allocation of the allowance for loan loss amounting to $47,000. These specific allowance allocations were also considered in the Company’s evaluation for its provision for loan losses for the fiscal year ended September 30, 2010. The allowance for loan losses was $7.4 million or 1.01% of loans outstanding at September 30, 2010, compared to $5.8 million, or 0.79% of loans outstanding at September 30, 2009.

Determining the amount of the allowance for loan losses necessarily involves a high degree of judgment. Management reviews the level of the allowance on a quarterly basis, and establishes the provision for loan losses based on the factors set forth in the preceding paragraph. Historically, the Bank’s loan portfolio has consisted primarily of one-to four-family residential mortgage loans. However, our current business plan calls for increases in commercial real estate loan originations. As management evaluates the allowance for loan losses, the increased risk associated with larger non-homogenous commercial real estate may result in large additions to the allowance for loan losses in future periods. Loans secured by commercial real estate generally expose a lender to greater risk of non-payment and loss than one-to-four family residential mortgage loans because repayment of the loans often depends on the successful operation of the property and the income stream of the underlying property. Additionally, such loans typically involve larger loan balances to single borrowers or groups of related borrowers compared to one-to-four family residential mortgage loans. Accordingly, an adverse development with respect to one loan or one credit relationship can expose us to greater risk of loss compared to an adverse development with respect to a one-to-four family residential mortgage loan.

Although we believe that we use the best information available to establish the allowance for loan losses, future additions to the allowance may be necessary, based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. In addition, the Federal Reserve Board, as an integral part of its examination process, will periodically review our allowance for loan losses. This agency may require us to recognize adjustments to the allowance, based on its judgments about information available to it at the time of its examination.

Non-Interest Income. Non-interest income increased $980,000 or 17.1%, to $6.7 million for the year ended September 30, 2010, from $5.7 million for the comparable 2009 period. This increase was primarily due to increases in gain on sale of investments, net of $1.0 million for fiscal 2010 compared to fiscal 2009.

Non-Interest Expense. Non-interest expense increased $2.0 million, or 8.4%, to $26.1 million for fiscal year 2010 from $24.1 million for the comparable period in 2009. The primary reasons for the increase were increases in compensation and employee benefits of $404,000, FDIC premiums of $139,000 and loss on foreclosed

46

real estate of $1.2 million. Compensation and employee benefits increased primarily as a result of hiring additional employees to staff the Company’s branch expansion. FDIC premiums increased as a result of increases in the assessment rates of FDIC insurance as well as deposit growth. Loss on foreclosed real estate increased because the Company incurred a $1.2 million write down in the first fiscal quarter in 2010 related to a single property in the Bank’s foreclosed real estate portfolio.

Income Taxes.Income tax expense of $1.8 million was recognized for fiscal year 2010 compared to an income tax expense of $2.6 million recognized for fiscal year 2009. The decrease was primarily the result of a decrease of $2.8 million in income before taxes for the year ended September 30, 2010 compared to 2009.

47

Average Balances and Yields. The following table sets forth average balance sheets, average yields and costs, and certain other information for the periods indicated. All average balances are monthly average balances. The yields set forth below include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income.

	For the Years Ended September 30,
	2011									2010									2009
	Average Balance			Interest Income/ Expense			Yield/ Cost			Average Balance			Interest Income/ Expense			Yield/ Cost			Average Balance			Interest Income/ Expense			Yield/ Cost
	(Dollars in thousands)
Interest-earning assets:
Loans(1) (2)	$	748,765		$	38,949			5.20	%	$	736,540		$	40,598			5.51	%	$	734,421		$	42,290			5.76	%
Investment securities
Taxable(3)		43,629			869			1.99	%		44,148			916			2.07	%		35,231			1,150			3.26	%
Exempt from federal income tax(3) (4)		5,516			258			7.09	%		7,025			315			6.79	%		7,211			331			6.95	%
Total investment securities		49,145			1,127			2.56	%		51,173			1,231			2.72	%		42,442			1,481			3.89	%
Mortgage-backed securities		211,382			7,095			3.36	%		186,748			7,421			3.97	%		185,147			8,840			4.77	%
Federal Home Loan Bank stock		18,626			—			0.00	%		20,727			—			0.00	%		20,435			112			0.55	%
Other		13,315			5			0.04	%		10,633			7			0.07	%		6,024			10			0.17	%
Total interest-earning assets		1,041,233			47,176			4.54	%		1,005,821			49,257			4.91	%		988,469			52,733			5.35	%
Allowance for loan losses		(7,967	)								(6,547	)								(5,167	)
Noninterest-earning assets		58,031									50,609									47,133
Total assets	$	1,091,297								$	1,049,883								$	1,030,435
Interest-bearing liabilities:
NOW accounts	$	58,795			25			0.04	%	$	55,796			42			0.08	%	$	54,262			45			0.08	%
Money market accounts		117,946			552			0.47	%		115,545			1,235			1.07	%		94,835			1,591			1.68	%
Savings and club accounts		69,732			156			0.22	%		67,549			213			0.32	%		63,500			271			0.43	%
Certificates of deposit		336,668			6,754			2.01	%		196,863			4,896			2.49	%		154,365			5,035			3.26	%
Borrowed funds		300,024			10,793			3.60	%		394,772			14,920			3.78	%		436,671			16,797			3.85	%
Total interest-bearing liabilities		883,165			18,280			2.07	%		830,525			21,306			2.57	%		803,633			23,739			2.95	%
Non-interest bearing demand accounts		30,236									27,703									24,711
Noninterest-bearing liabilities		11,280									10,473									10,546
Total liabilities		924,681									868,701									838,890
Equity		166,616									181,182									191,545
Total liabilities and equity	$	1,091,297								$	1,049,883								$	1,030,435
Net interest income				$	28,896								$	27,951								$	28,994
Interest rate spread								2.47	%								2.34	%								2.40	%
Net interest-earning assets	$	158,068								$	175,296								$	184,836
Net interest margin(5)								2.78	%								2.78	%								2.93	%
Average interest-earning assets to average interest-bearing liabilities					117.90	%								121.11	%								123.00	%

(1) Non-accruing loans are included in the outstanding loan balances.

(2) Interest income on loans includes net amortized revenues (costs) on loans totaling $35,000 in 2011, $95,000 for 2010, and $141,000 for 2009.

(3) Held to maturity securities are reported as amortized cost. Available for sale securities are reported at fair value.

(4) Yields on tax exempt securities have been calculated on a fully tax equivalent basis assuming a tax rate of 34%.

(5) Represents the difference between interest earned and interest paid, divided by average total interest earning assets.

48

Rate/Volume Analysis

The following table presents the effects of changing rates and volumes on our net interest income for the years 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 both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.

	For the Years Ended September 30, 2011 vs. 2010									For the Years Ended September 30, 2010 vs. 2009
	Increase (Decrease) Due to									Increase (Decrease) Due to
	Volume			Rate			Net			Volume			Rate			Net
	(In thousands)
Interest-earning assets:
Loans	$	690		$	(2,339	)	$	(1,649	)	$	120		$	(1,812	)	$	(1,692	)
Investment securities		(83	)		(21	)		(104	)		521			(771	)		(250	)
Mortgage-backed securities		1,978			(2,304	)		(326	)		77			(1,496	)		(1,419	)
Federal Home Loan Bank stock		—			—			—			2			(114	)		(112	)
Other		2			(4	)		(2	)		5			(8	)		(3	)
Total interest-earning assets		2,587			(4,668	)		(2,081	)		725			(4,201	)		(3,476	)
Interest-bearing liabilities:
NOW accounts		(2	)		(15	)		(17	)		(3	)		—			(3	)
Money market accounts		25			(708	)		(683	)		301			(657	)		(356	)
Savings and club accounts		7			(64	)		(57	)		19			(77	)		(58	)
Certificates of deposit		2,948			(1,090	)		1,858			1,205			(1,344	)		(139	)
Borrowed funds		(3,444	)		(683	)		(4,127	)		(1,578	)		(299	)		(1,877	)
Total interest-bearing liabilities		(466	)		(2,560	)		(3,026	)		(56	)		(2,377	)		(2,433	)
Net change in interest income	$	3,053		$	(2,108	)	$	945		$	781		$	(1,824	)	$	(1,043	)

Management of Market Risk

General. The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of mortgage loans, have longer maturities than our liabilities, consisting primarily of deposits and borrowings. As a result, a principal part of our business strategy is to manage interest rate risk and reduce the exposure of our net interest income to changes in market interest rates. Accordingly, our Board of Directors has approved guidelines for managing the interest rate risk inherent in our assets and liabilities, given our business strategy, operating environment, capital, liquidity and performance objectives. Senior management monitors the level of interest rate risk on a regular basis and the asset/liability committee meets quarterly to review our asset/liability policies and interest rate risk position.

We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. The net proceeds from the offering has increased our capital and provided management with greater flexibility to manage our interest rate risk.

Net Portfolio Value.The table below sets forth, as of June 30, 2011, 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.

49

Change in Interest Rates (basis points) (1)	Estimated NPV (2)								NPV as a Percentage of Present Value of Assets (3)
			Estimated Increase (Decrease) in NPV						NPV Ratio  (4)			Increase (Decrease) (basis points)
			Amount			Percent
	(Dollars in thousands)
+300	$	124,324	$	(53,391	)		(30	%)		11.67	%		(376	)
+200		148,290		(29,425	)		(17	%)		13.50	%		(193	)
+100		166,940		(10,775	)		(6	%)		14.79	%		(63	)
+50		173,001		(4,714	)		(3	%)		15.16	%		(26	)
—		177,715		—			—			15.42	%		—
-50		178,898		1,183			1	%		15.42	%		—
-100		180,307		2,592			1	%		15.46	%		3

(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.

The table above indicates that at June 30, 2011, in the event of an immediate 100 basis point decrease in interest rates, we would experience a 1% increase in net portfolio value. In the event of an immediate 100 basis point increase in interest rates, we would experience a 6% decrease in net portfolio value.

Certain shortcomings are inherent in the methodology used in the above interest rate risk measurement. Modeling changes in net portfolio value requires making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net portfolio value table presented assumes that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net portfolio value table provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results.

Liquidity and Capital Resources

We maintain liquid assets at levels we consider adequate to meet both our short-term and long-term liquidity needs. We adjust our liquidity levels to fund deposit outflows, repay our borrowings and to fund loan commitments. We also adjust liquidity as appropriate to meet asset and liability management objectives.

Our primary sources of liquidity are deposits, amortization and prepayment of loans and mortgage-backed securities, maturities of investment securities and other short-term investments, and earnings and funds provided from operations, as well as access to Federal Home Loan Bank advances and other borrowings. While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. We set the interest rates on our deposits to maintain a desired level of total deposits.

A portion of our liquidity consists of cash and cash equivalents and borrowings, which are a product of our operating, investing and financing activities. At September 30, 2011, $41.7 million of our assets were invested in cash and cash equivalents. Our primary sources of cash are principal repayments on loans, proceeds from the maturities of investment securities, principal repayments of mortgage-backed securities and increases in deposit accounts. Short-term investment securities (maturing in one year or less) totaled $2.8 million at September 30, 2011. As of September 30, 2011, we had $228.4 million in borrowings outstanding from the FHLBank Pittsburgh and $60 million in repurchase agreements. We have access to Federal Home Loan Bank advances of up to approximately $457 million.

At September 30, 2011, we had $49.1 million in loan commitments outstanding, which included $7.9 million in undisbursed construction loans, $22.3 million in unused home equity lines of credit and $8.2 million in

50

commercial lines of credit. Certificates of deposit due within one year of September 30, 2011 totaled $115.5 million, or 32.8% of certificates of deposit. If these maturing deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before September 30, 2011. We believe, however, based on past experience that a significant portion of our certificates of deposit will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.

As reported in the Consolidated Statements of Cash Flows, our cash flows are classified for financial reporting purposes as operating, investing or financing cash flows. Net cash provided by operating activities was $10.2 million, $7.4 million and $9.6 million for the years ended September 30, 2011, 2010 and 2009, respectively. These amounts differ from our net income because of a variety of cash receipts and disbursements that did not affect net income for the respective periods. Net cash provided by/(used) in investing activities was $4.1 million, $(38.7) million and $(38.8) million in fiscal years 2011, 2010 and 2009, respectively, principally reflecting our loan and investment security activities in the respective periods. Investment security cash flows had the most significant effect, as net cash utilized in purchases amounted to $96.8 million, $143.0 million and $126.2 million in the years ended September 30, 2011, 2010 and 2009, respectively. Cash proceeds from principal repayments, maturities and sales of investment securities amounted to $120.9 million, $112.0 million and $124.4 million in the years ended September 30, 2011, 2010 and 2009, respectively. Deposit and borrowing cash flows have traditionally comprised most of our financing activities which resulted in net cash provided of $16.5 million in fiscal year 2011, $23.6 million in fiscal year 2010 and $35.2 million in fiscal year 2009. In addition, during fiscal 2011 we used $16.9 million and in fiscal 2010 we used $17.0 million and in fiscal 2009 we used $25.9 million to repurchase our stock as part of previously disclosed stock repurchase plans.

The following table summarizes our significant fixed and determinable contractual principal obligations and other funding needs by payment date at September 30, 2011. The payment amounts represent those amounts due to the recipient and do not include any unamortized premiums or discounts or other similar carrying amount adjustments.

	Payments Due by Period
Contractual Obligations	Less than One Year		One to Three Years		Three to Five Years		More than Five  Years		Total
	(In thousands)
Long-term debt	$	83,100	$	127,710	$	44,600	$	33,000	$	288,410
Operating leases		590		1,040		839		1,593		4,062
Certificates of deposit		115,524		126,700		97,208		12,447		351,879
Total	$	199,214	$	255,450	$	142,647	$	47,040	$	644,351
Commitments to extend credit	$	26,816	$	—	$	—	$	22,313	$	49,129

We also have obligations under our post retirement plan as described in note 14 to the Consolidated Financial Statements. The post retirement benefit payments represent actuarially determined future payments to eligible plan participants. We expect to contribute $395,000 to our post retirement plan in 2012.

Off-Balance Sheet Arrangements.In 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 and lines of credit. For information about our loan commitments, letters of credit and unused lines of credit, see note 12 of the notes to the Consolidated Financial Statements.

For fiscal year 2011, we did not engage in any off-balance-sheet transactions other than loan origination commitments and standby letters of credit in the normal course of our lending activities.

51

Impact of Inflation and Changing Prices

The financial statements and related notes of ESSA Bancorp, Inc. have been prepared in accordance with United States generally accepted accounting principles (“GAAP”). GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than the effects of inflation.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

For information regarding market risk, see “Item 7. Management’s Discussion and Analysis of Financial Conditions and Results of Operation.”

Item 8. Financial Statements and Supplementary Data

The Financial Statements are included in Part III, Item 15 of this Form 10-K.

Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

Not Applicable.

Item 9A. Controls and Procedures

(a) Evaluation of disclosure controls and procedures.

Under the supervision and with the participation of our management, including our Principle Executive Officer and Principle Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the fiscal year (the “Evaluation Date”). Based upon that evaluation, the Principle Executive Officer and Principle Financial Officer concluded that, as of the Evaluation Date, our disclosure controls and procedures were effective.

(b) Changes in internal controls.

There were no changes in our internal control over financial reporting that occurred during the fourth quarter of fiscal 2011 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

(c) Management report on internal control over financial reporting.

The management of ESSA Bancorp, Inc. (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting. ESSA Bancorp’s internal control system is a process designed to provide reasonable assurance to the Company’s management and board of directors regarding the preparation and fair presentation of published financial statements.

Our internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of assets; provide reasonable assurances that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of management and the directors of ESSA Bancorp; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of ESSA Bancorp’s assets that could have a material effect on our financial statements.

All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement

52

preparation and presentation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

ESSA Bancorp’s management assessed the effectiveness of the Company’s internal control over financial reporting as of September 30, 2011. In making this assessment, we used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission inInternal Control-Integrated Framework. Based on our assessment we believe that, as of September 30, 2011, the Company’s internal control over financial reporting is effective based on those criteria.

ESSA Bancorp’s independent registered public accounting firm that audited the consolidated financial statements has issued an audit report on the effectiveness of the Company’s internal control over financial reporting as of September 30, 2011. See the Consolidated Financial Statements of ESSA Bancorp, Inc. and related notes included elsewhere in this Annual Report.

The Sarbanes-Oxley Act Section 302 Certifications have been filed with the SEC as exhibit 31.1 and exhibit 31.2 to this Annual Report on Form 10-K.

Item 9B. Other Information

Not Applicable.

Item 10. Directors, Executive Officers and Corporate Governance

Information regarding directors, executive officers and corporate governance of the Company is presented under the headings “Proposal 1 — Election of Directors-General,” “— Nominees for Directors,” “— Continuing Directors,” “— Board Meetings and Committees,” “— Executive Officers of the Bank Who Are Not Also Directors,” “Corporate Governance, Code of Ethics and Business conduct” and “Section 16(a) Beneficial Ownership Reporting Compliance” in the Company’s definitive Proxy Statement for the 2011 Annual Meeting of Stockholders to be held on March 1, 2012 (the “Proxy Statement”) and is incorporated herein by reference.

Item 11. Executive Compensation

Information regarding executive compensation is presented under the headings “Proposal I—Election of Directors-Director Compensation,” “— Benefit Plans and Arrangements,” and “— Summary Compensation Table” in the Proxy Statement and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

Information regarding security ownership of certain beneficial owners and management is presented under the heading “Security Ownership of Certain Beneficial Owners and Management” in the Proxy Statement.

53

Securities Authorized for Issuance Under Equity Compensation Plans

Set forth below is information, as of September 30, 2011 regarding equity compensation plans categorized by those plans that have been approved by stockholders and those plans that have not been approved by stockholders.

Plan	Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights		Weighted Average Exercise Price of Outstanding Options, Warrants and Rights $		Number of Securities Remaining Available For Future Issuance Under Equity Compensation Plans
Equity compensation plans approved by stockholders		1,458,379		12.35		239,711
Equity compensation plans not approved by stockholders		—		—		—
Total		1,458,379		12.35		239,711

Item 13. Certain Relationships and Related Transactions, and Director Independence

Information regarding certain relationships and related transactions, and director independence is presented under the heading “Transactions with Certain Related Persons” and “Proposal II—Election of Directors—Director Independence” in the Proxy Statement and is incorporated herein by reference.

Item 14. Principal Accounting Fees and Services

Information regarding principal accounting fees and services is presented under the heading “Proposal 2 — Ratification of Appointment of Independent Registered Public Accountants” in the Proxy Statement and is incorporated herein by reference.

Item 15. Exhibits, Financial Statement Schedules

(a)(1)Financial Statements

The following documents are filed as part of this Form 10-K.

(A) Report of Independent Registered Public Accounting Firm

(B) Consolidated Balance Sheet - at September 30, 2011 and 2010

(C) Consolidated Statement of Income - Years ended September 30, 2011, 2010 and 2009

(D) Consolidated Statement of Changes In Stockholders’ Equity - Years ended September 30, 2011, 2010 and 2009

(E) Consolidated Statement of Cash Flows - Years ended September 30, 2011, 2010 and 2009

54

(F) Notes to Consolidated Financial Statements.

(a)(2)Financial Statement Schedules

None.

(a)(3)Exhibits

3.1	Certificate of Incorporation of ESSA Bancorp, Inc.*
3.2	Bylaws of ESSA Bancorp, Inc.*
4	Form of Common Stock Certificate of ESSA Bancorp, Inc.*
10.2	Amended and Restated Employment Agreement for Gary S. Olson**
10.3	Amended and Restated Employment Agreement for Robert S. Howes**
10.4	Amended and Restated Employment Agreement for Allan A. Muto**
10.5	Amended and Restated Employment Agreement for Diane K. Reimer**
10.6	Amended and Restated Employment Agreement for V. Gail Warner**
10.7	Supplemental Executive Retirement Plan**
10.8	Endorsement Split Dollar Life Insurance Agreement for Gary S. Olson**
10.9	Endorsement Split Dollar Life Insurance Agreement for Robert S. Howes**
21	Subsidiaries of Registrant
23	Consent of S.R. Snodgrass, A.C.
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32	Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

* Incorporated by reference to the Registration Statement on Form S-1 of ESSA Bancorp, Inc. (file no. 333-139157), originally filed with the Securities and Exchange Commission on December 7, 2006.

** Incorporated by reference to ESSA Bancorp, Inc.’s current report on Form 8-K filed with the Securities and Exchange Commission on October 6, 2008.

55

ESSA BANCORP, INC. AND SUBSIDIARY

AUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2011

	Page Number
Report on Management’s Assessment of Internal Control Over Financial Reporting		F-1
Report on Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting		F-2 – F-3
Report of Independent Registered Public Accounting Firm on Financial Statements		F-4
Financial Statements
Consolidated Balance Sheet		F-5
Consolidated Statement of Income		F-6
Consolidated Statement of Changes in Stockholders’ Equity		F-7
Consolidated Statement of Cash Flows		F-8
Notes to the Consolidated Financial Statements		F-9 – F-48

REPORT ON MANAGEMENT’S ASSESSMENT OF

INTERNAL CONTROL OVER FINANCIAL REPORTING

ESSA Bancorp, Inc. is responsible for the preparation, integrity, and fair presentation of the consolidated financial statements included in this annual report. The consolidated financial statements and notes included in this annual report have been prepared in conformity with United States generally accepted accounting principles and necessarily include some amounts that are based on management’s best estimates and judgments.

We, as management of ESSA Bancorp, Inc., are responsible for establishing and maintaining effective internal control over financial reporting that is designed to produce reliable financial statements in conformity with United States generally accepted accounting principles. The system of internal control over financial reporting as it relates to the financial statements is evaluated for effectiveness by management and tested for reliability. Actions are taken to correct potential deficiencies as they are identified. Any system of internal control, no matter how well designed, has inherent limitations, including the possibility that a control can be circumvented or overridden and misstatements due to error or fraud may occur and not be detected. Also, because of changes in conditions, internal control effectiveness may vary over time. Accordingly, even an effective system of internal control will provide only reasonable assurance with respect to financial statement preparation.

Management assessed the Company’s system of internal control over financial reporting as of September 30, 2011, in relation to criteria for effective internal control over financial reporting as described in “Internal Control — Integrated Framework,” issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management concludes that, as of September 30, 2011, its system of internal control over financial reporting is effective and meets the criteria of the “Internal Control — Integrated Framework”. S.R. Snodgrass A.C., independent registered public accounting firm, has issued an attestation report on management’s assessment of the Company’s internal control over financial reporting.

/s/ Gary S. Olson

Gary S. Olson

President and Chief Executive Officer

/s/ Allan A. Muto

Allan A. Muto

Executive Vice President and Chief Financial Officer

December 14, 2011

F-1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON INTERNAL

CONTROL OVER FINANCIAL REPORTING

We have audited ESSA Bancorp, Inc.’s internal control over financial reporting as of September 30, 2011, based on criteria established inInternal Control — Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. ESSA Bancorp, Inc.’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Report on Management’s Assessment of Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded, as necessary, to permit preparation of financial statements in accordance with generally accepted accounting principles and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, ESSA Bancorp, Inc. maintained, in all material respects, effective internal control over financial reporting as of September 30, 2011, based on criteria established inInternal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

F-2

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of ESSA Bancorp, Inc. as of September 30, 2011 and 2010, and the related consolidated statements of income, changes in stockholders’ equity, and cash flows for each of the three years in the period ended September 30, 2011, and our report dated December 14, 2011, expressed an unqualified opinion.

/s/ S.R. Snodgrass, A.C.

Wexford, Pennsylvania

December 14, 2011

F-3

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON

FINANCIAL STATEMENTS

Board of Directors and Stockholders

ESSA Bancorp, Inc.

We have audited the accompanying consolidated balance sheet of ESSA Bancorp, Inc. and subsidiaries as of September 30, 2011 and 2010, and the related consolidated statements of income, changes in stockholders’ equity, and cash flows for each of the three years in the period ended September 30, 2011. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of ESSA Bancorp, Inc. and subsidiaries as of September 30, 2011 and 2010, and the results of their operations and their cash flows for each of the three years in the period ended September 30, 2011, in conformity with U.S. generally accepted accounting principles.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), ESSA Bancorp, Inc. and subsidiaries’ internal control over financial reporting as of September 30, 2011, based on criteria established inInternal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated December 14, 2011, expressed an unqualified opinion on the effectiveness of ESSA Bancorp, Inc.’s internal control over financial reporting.

/s/ S.R. Snodgrass, A.C.

Wexford, Pennsylvania

December 14, 2011

F-4

ESSA BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEET

	September 30,
	2011			2010
	(dollars in thousands)
ASSETS
Cash and due from banks	$	9,801		$	7,454
Interest-bearing deposits with other institutions		31,893			3,436
Total cash and cash equivalents		41,694			10,890
Investment securities available for sale, at fair value		245,393			252,341
Investment securities held to maturity (fair value of $13,254)		—			12,795
Loans receivable (net of allowance for loan losses of $8,170 and $7,448)		738,619			730,842
Federal Home Loan Bank stock, at cost		16,882			20,727
Premises and equipment, net		11,494			12,189
Bank-owned life insurance		23,256			15,618
Foreclosed real estate		2,356			2,034
Intangible assets, net		1,825			—
Goodwill		40			—
Other assets		15,921			14,561
TOTAL ASSETS	$	1,097,480		$	1,071,997
LIABILITIES
Deposits	$	637,924		$	540,410
Short-term borrowings		4,000			14,719
Other borrowings		284,410			335,357
Advances by borrowers for taxes and insurance		1,381			1,465
Other liabilities		8,086			8,423
TOTAL LIABILITIES		935,801			900,374
Commitment and contingencies (Notes 11 and 12)		—			—
STOCKHOLDERS’ EQUITY
Preferred stock ($.01 par value; 10,000,000 shares authorized, none issued)		—			—
Common stock ($.01 par value; 40,000,000 shares authorized, 16,980,900 issued; 12,109,622 and 13,482,612 outstanding at September 30, 2011 and 2010, respectively)		170			170
Additional paid-in capital		166,758			164,494
Unallocated common stock held by the Employee Stock Ownership Plan (“ESOP”)		(11,438	)		(11,891	)
Retained earnings		67,215			64,272
Treasury stock, at cost; 4,871,278 and 3,498,288 shares outstanding at September 30, 2011 and 2010, respectively		(61,612	)		(44,870	)
Accumulated other comprehensive income (loss)		586			(552	)
TOTAL STOCKHOLDERS’ EQUITY		161,679			171,623
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	1,097,480		$	1,071,997

See accompanying notes to the consolidated financial statements.

F-5

ESSA BANCORP, INC. ANDSUBSIDIARY

CONSOLIDATED STATEMENT OF INCOME

	Years Ended September 30,
	2011		2010		2009
	(dollars in thousands)
INTEREST INCOME
Loans receivable, including fees	$	38,949	$	40,598	$	42,290
Investment securities:
Taxable		7,964		8,337		9,990
Exempt from federal income tax		258		315		331
Other investment income		5		7		122
Total interest income		47,176		49,257		52,733
INTEREST EXPENSE
Deposits		7,486		6,386		6,942
Short-term borrowings		46		88		395
Other borrowings		10,748		14,832		16,402
Total interest expense		18,280		21,306		23,739
NET INTEREST INCOME		28,896		27,951		28,994
Provision for loan losses		2,055		2,175		1,500
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES		26,841		25,776		27,494
NONINTEREST INCOME
Service fees on deposit accounts		3,019		3,191		3,181
Services charges and fees on loans		639		515		567
Trust and investment fees		851		842		847
Impairment loss on securities		—		—		(68	)
Gain on sale of investments, net		778		1,220		178
Gain on sale of loans, net		3		354		430
Earnings on bank-owned life insurance		638		547		556
Insurance commissions		361		—		—
Other		36		39		37
Total noninterest income		6,325		6,708		5,728
NONINTEREST EXPENSE
Compensation and employee benefits		15,865		14,981		14,577
Occupancy and equipment		3,071		2,951		2,916
Professional fees		1,488		1,491		1,376
Data processing		1,876		1,971		1,886
Advertising		658		626		672
Federal Deposit Insurance Corporation (“FDIC”) premiums		763		821		682
Loss on foreclosed real estate		35		1,200		5
Amortization of intangible assets		135		—		—
Other		2,154		2,087		1,999
Total noninterest expense		26,045		26,128		24,113
Income before income taxes		7,121		6,356		9,109
Income taxes		1,863		1,844		2,553
NET INCOME	$	5,258	$	4,512	$	6,556
Earnings per share:
Basic	$	0.46	$	0.36	$	0.47
Diluted	$	0.46	$	0.36	$	0.47
Dividends per share:	$	0.20	$	0.20	$	0.17

See accompanying notes to the consolidated financial statements.

F-6

ESSA BANCORP, INC.AND SUBSIDIARY

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

	Common Stock					Additional		Unallocated Common									Accumulated Other			Total
	Number of Shares			Amount		Paid-In Capital		Stock Held by the ESOP			Retained Earnings			Treasury Stock			Comprehensive Income (Loss)			Stockholders’ Equity			Comprehensive Income (Loss)
											(dollars in thousands)
Balance, September 30, 2008		16,777,667		$	170	$	159,919	$	(12,792	)	$	58,227		$	(2,753	)	$	(2,685	)	$	200,086		$
Net income												6,556									6,556			6,556
Other comprehensive income (loss):
Unrealized gain on securities availabe for sale, net of income tax benefit of $2,291																		4,447			4,447			4,447
Change in unrecognized pension cost, net of income taxes of $502																		(972	)		(972	)		(972	)
Comprehensive income																							$	10,031
Cumulative adjustment of change in accounting for split-dollar life insurance arrangements												(49	)								(49	)
Cash dividends declared ($.17 per share)												(2,397	)								(2,397	)
Stock-based compensation							2,151														2,151
Allocation of ESOP stock							161		453												614
Restricted stock forfeitures		(906	)				12								(12	)					—
Treasury shares purchased		(1,898,141	)												(24,930	)					(24,930	)
Balance, September 30, 2009		14,878,620		$	170	$	162,243	$	(12,339	)	$	62,337		$	(27,695	)	$	790		$	185,506
Net income												4,512									4,512		$	4,512
Other comprehensive loss:
Unrealized loss on securities availabe for sale, net of income tax benefit of $226																		(438	)		(438	)		(438	)
Change in unrecognized pension cost, net of income taxes of $466																		(904	)		(904	)		(904	)
Comprehensive income																							$	3,170
Cash dividends declared ($.20 per share)												(2,577	)								(2,577	)
Stock-based compensation							2,143														2,143
Allocation of ESOP stock							108		448												556
Treasury shares purchased		(1,396,008	)												(17,175	)					(17,175	)
Balance, September 30, 2010		13,482,612			170		164,494		(11,891	)		64,272			(44,870	)		(552	)		171,623
Net income												5,258									5,258		$	5,258
Other comprehensive income (loss):
Unrealized gain on securities availabe for sale, net of income taxes of $942																		1,828			1,828			1,828
Change in unrecognized pension cost, net of income tax benefit of $355																		(690	)		(690	)		(690	)
Comprehensive income																							$	6,396
Cash dividends declared ($.20 per share)												(2,315	)								(2,315	)
Stock-based compensation							2,162														2,162
Allocation of ESOP stock							102		453												555
Treasury shares purchased		(1,372,990	)												(16,742	)					(16,742	)
Balance, September 30, 2011		12,109,622		$	170	$	166,758	$	(11,438	)	$	67,215		$	(61,612	)	$	586		$	161,679

	2011			2010			2009
Components of other comprehensive income (loss):
Change in net unrealized gain (loss) on investment securities available for sale	$	1,315		$	(1,243	)	$	4,519
Realized gains (losses) included in net income, net of taxes (benefit) of $265 in 2011, $415 in 2010, and $(61) in 2009		513			805			(117	)
Realized impairment loss included in net income, net of income tax benefit of $23 in 2009		—			—			45
Change in unrealized pension cost, net of tax benefit of $355, $466, and $502 in 2011, 2010, and 2009, respectively		(690	)		(904	)		(972	)
Total	$	1,138		$	(1,342	)	$	3,475

See accompanying notes to the consolidated financial statements.

F-7

ESSA BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENT OF CASH FLOWS

	Years Ended September 30,
	2011			2010			2009
	(dollars in thousands)
OPERATING ACTIVITIES
Net income	$	5,258		$	4,512		$	6,556
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		2,055			2,175			1,500
Provision for depreciation and amortization		1,082			1,228			1,197
Amortization (accretion) of discounts and premiums, net		1,195			775			(60	)
Impairment loss on securities		—			—			68
Net gain on sale of investment securities		(778	)		(1,220	)		(178	)
Gain on sale of loans, net		(3	)		(354	)		(430	)
Origination of mortgage loans sold		(97	)		(13,478	)		(7,036	)
Proceeds from sale of mortgage loans originated for sale		100			13,832			7,139
Compensation expense on ESOP		555			556			614
Stock-based compensation		2,162			2,143			2,151
Decrease in accrued interest receivable		199			27			307
Increase (decrease) in accrued interest payable		(161	)		(140	)		116
Earnings on bank-owned life insurance		(638	)		(547	)		(556	)
Deferred federal income taxes		(274	)		(177	)		(858	)
Decrease (increase) in prepaid FDIC insurance premiums		699			(1,293	)		(163	)
Increase in accrued pension liability		419			575			444
Loss on foreclosed real estate		35			1,200			5
Amortization of identifiable intangible assets		135			—			—
Other, net		(1,755	)		(2,397	)		(1,250	)
Net cash provided by operating activities		10,188			7,417			9,566
INVESTING ACTIVITIES
Proceeds from repayments of certificates of deposit		—			5,385			3,497
Purchase of certificates of deposit		—			—			(4,907	)
Investment securities available for sale:
Proceeds from sale of investment securities		18,856			43,471			23,890
Proceeds from principal repayments and maturities		93,711			64,445			95,395
Purchases		(96,814	)		(143,023	)		(126,150	)
Investment securities held to maturity:
Proceeds from sale of investment securities		5,787			—			—
Proceeds from principal repayments and maturities		2,523			4,065			5,125
Purchases		(2,001	)		(10,163	)		—
Increase in loans receivable, net		(13,276	)		(268	)		(49,887	)
Proceeds from sale of loans		—			—			19,592
Redemption of FHLB stock		3,845			—			509
Purchase of FHLB stock		—			—			(2,048	)
Purchase of bank owned life insurance		(7,000	)		—
Investment in limited partnership		(2,441	)		—			(2,729	)
Proceeds from sale of foreclosed real estate		3,318			308			21
Capital improvements to foreclosed real estate		(46	)		(71	)		—
Purchase of insurance subsidiary		(2,025	)		—			—
Purchase of premises, equipment, and software		(353	)		(2,813	)		(1,057	)
Net cash provided by (used for) investing activities		4,084			(38,664	)		(38,749	)
FINANCING ACTIVITIES
Increase in deposits, net		97,514			131,555			38,326
Net increase (decrease) in short-term borrowings		(10,719	)		(33,372	)		8,581
Proceeds from other borrowings		38,300			20,350			127,260
Repayment of other borrowings		(89,247	)		(75,500	)		(110,000	)
Increase (decrease) in advances by borrowers for taxes and insurance		(84	)		88			(670	)
Purchase of treasury stock shares		(16,917	)		(17,000	)		(25,938	)
Dividends on common stock		(2,315	)		(2,577	)		(2,397	)
Net cash provided by financing activities		16,532			23,544			35,162
Increase (decrease) in cash and cash equivalents		30,804			(7,703	)		5,979
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR		10,890			18,593			12,614
CASH AND CASH EQUIVALENTS AT END OF YEAR	$	41,694		$	10,890		$	18,593
SUPPLEMENTAL CASH FLOW DISCLOSURES
Cash paid:
Interest	$	18,441		$	21,446		$	23,623
Income taxes		2,475			1,869			3,150
Non-cash items:
Transfers from loans to foreclosed real estate		3,349			926			2,573
Treasury stock payable		(175	)		175			(1,008	)
Acquisition of insurance company:
Cash paid:		(2,025	)		—			—
Transfers from held to maturity investments to available for sale investments		(6,442	)		—			—
Noncash assets received and liabilities assumed
Goodwill		40			—			—
Intangible assets		1,960			—			—
Premises and equipment		25			—			—

See accompanying notes to the consolidated financial statements.

F-8

ESSA BANCORP, INC. AND SUBSIDIARY

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A summary of significant accounting and reporting policies applied in the presentation of the accompanying financial statements follows:

Nature of Operations and Basis of Presentation

The consolidated financial statements include the accounts of ESSA Bancorp, Inc. (the “Company”), and its wholly owned subsidiary, ESSA Bank & Trust (the “Bank”), and the Bank’s wholly owned subsidiaries, ESSACOR Inc.; Pocono Investments Company; and ESSA Advisory Services, LLC. The primary purpose of the Company is to act as a holding company for the Bank. The Company has been subject to regulation and supervision as a savings and loan holding company by the Office of Thrift Supervision (the “OTS”). As of July 21, 2011, the Federal Reserve Board assumed regulation and supervision of savings and loan holding companies as required by the Dodd Frank Wall Street Reform and Consumer Protection Act of 2010. The Bank is a Pennsylvania-chartered savings association located in Stroudsburg, Pennsylvania. The Bank’s primary business consists of the taking of deposits and granting of loans to customers generally in Monroe, Northampton and Lehigh counties, Pennsylvania. The Bank has been subject to regulation and supervision by the Pennsylvania Banking Department and the OTS. Pursuant to the Dodd Frank Act referred to above, the role of the OTS was assumed by the Federal Deposit Insurance Corporation as of July 21, 2011. The investment in subsidiary on the parent company’s financial statements is carried at the parent company’s equity in the underlying net assets.

ESSACOR, Inc. is a Pennsylvania corporation that is currently inactive. Pocono Investment Company is a Delaware corporation formed as an investment company subsidiary to hold and manage certain investments, including certain intellectual property. ESSA Advisory Services, LLC is a Pennsylvania limited liability company owned 100 percent by ESSA Bank & Trust. ESSA Advisory Services, LLC is a full-service insurance benefits consulting company offering group services such as health insurance, life insurance, short-term and long-term disability, dental, vision, and 401(k) retirement planning as well as individual health products. All intercompany transactions have been eliminated in consolidation.

Use of Estimates in the Preparation of Financial Statements

The accounting principles followed by the Company and its subsidiary and the methods of applying these principles conform to U.S. generally accepted accounting principles and to general practice within the banking industry. In preparing the consolidated financial statements, the Company is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the Consolidated Balance Sheet date and related revenues and expenses for the period. Actual results could differ significantly from those estimates.

Securities

The Company determines the appropriate classification of debt securities at the time of purchase and reevaluates such designation as of each balance sheet date.

Securities classified as available for sale are those securities that the Company intends to hold for an indefinite period of time but not necessarily to maturity. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations, and other similar factors. Securities available for sale are carried at fair value. Unrealized gains and losses are reported in other comprehensive income, net of the related deferred tax effects. Realized gains or losses, determined on the basis of the cost of the specific securities sold, are included in earnings. Premiums and discounts are recognized in interest income using the interest method over the period to maturity.

F-9

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Securities (Continued)

Securities classified as held to maturity are those securities the Company has both the intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs, or changes in general economic conditions. These securities are carried at cost adjusted for the amortization of premium and accretion of discount, recognized in interest income using the interest method over the period to maturity. During the year ended September 30, 2011, the Company decided to change its intent to hold securities in the held-to-maturity portfolio until maturity. In accordance with existing accounting guidance, the remaining securities in held to maturity were transferred to and accounted as available for sale.

Declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating other-than-temporary impairment losses, the Company considers: (1) the length of time and the extent to which the fair value has been less than cost; (2) the financial condition and near-term prospects of the issuer; and (3) the Company’s intent to sell the security or whether its more likely than not that the Company would be required to sell the security before its anticipated recovery in market value.

Loans Receivable

Loans receivable that the Company has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of an allowance for loan losses and any deferred fees and costs. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield (interest income) of the related loans. The Company is generally amortizing these amounts over the contractual life of the loan. Mortgage loans sold in the secondary market are sold without recourse.

The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or the Company has serious doubts about further collectibility of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income is reversed. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to the Company’s judgment as to the collectibility of principal. Generally, loans are restored to accrual status when the obligation is brought current and has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectibility of the total contractual principal and interest is no longer in doubt.

Loans Held for Sale

Loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated fair value in the aggregate. Net unrealized losses, if any, are recognized through a valuation allowance by charges to income. All sales are made without recourse.

Allowance for Loan Losses

The allowance for loan losses is established through provisions for loan losses charged against income. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.

F-10

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Allowance for Loan Losses (Continued)

The allowance for loan losses is maintained at a level by management which represents the evaluation of known and inherent risks in the loan portfolio at the consolidated balance sheet date. Management’s periodic evaluation of the adequacy of the allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions, and other relevant factors. This evaluation is inherently subjective, since it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.

The allowance consists of specific and general components. The specific component relates to loans that are classified as impaired. For such loans an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical loss experience adjusted for qualitative factors.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement and all loan types are considered impaired if the loan is restructured in a troubled debt restructuring. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and construction loans by the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral-dependent.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential mortgage loans for impairment disclosures.

A loan is considered to be a troubled debt restructured (“TDR”) loan when the Company grants a concession to the borrower because of the borrower’s financial condition that it would not otherwise consider. Such concessions include the reduction of interest rates, forgiveness of principal or interest, or other modifications of interest rates that are less than the current market rate for new obligations with similar risk. TDR loans that are in compliance with their modified terms and that yield a market rate may be removed from the TDR status after a period of performance.

Federal Home Loan Bank Stock

The Company is a member of the Federal Home Loan Bank System and holds stock in the Federal Home Loan Bank (“FHLB”) of Pittsburgh. As a member, the Association maintains an investment in the capital stock of the FHLB of Pittsburgh in an amount not less than 35 basis points of the outstanding member asset value plus 4.6 percent of its outstanding FHLB borrowings, as calculated throughout the year. The equity security is accounted for at cost and classified separately on the Consolidated Balance Sheet. The stock is bought from and sold to the Federal Home Loan Bank based upon its $100 par value. The stock does not have a readily determinable fair value and as such is classified as restricted stock, carried at cost and evaluated by management. The stock’s value is

F-11

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Federal Home Loan Bank Stock (Continued)

determined by the ultimate recoverability of the par value rather than by recognizing temporary declines. The determination of whether the par value will ultimately be recovered is influenced by criteria such as the following: (a) The significance of the decline in net assets of the Federal Home Loan Bank as compared to the capital stock amount and the length of time this situation has persisted (b) Commitments by the Federal Home Loan Bank to make payments required by law or regulation and the level of such payments in relation to the operating performance (c) The impact of legislative and regulatory changes on the customer base of the Federal Home Loan Bank and (d) The liquidity position of the Federal Home Loan Bank.

While the Federal Home Loan Banks have been negatively impacted by the current economic conditions, the Federal Home Loan Bank of Pittsburgh has reported profits for 2010, remains in compliance with regulatory capital and liquidity requirements, and continues to make redemptions at the par value. With consideration given these factors, management concluded that the stock was not impaired at September 30, 2011.

Loan Servicing

Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Capitalized servicing rights are reported in other assets and are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated for impairment based upon a third-party appraisal. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is recognized through a valuation allowance to the extent that fair value is less than the capitalized amount. The Company’s loan servicing assets at September 30, 2011 and 2010, were not impaired. Total servicing assets included in other assets as of September 30, 2011 and 2010, were $248,000 and $318,000, respectively.

Premises and Equipment

Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method over the useful lives of the related assets, which range from 10 to 40 years for buildings, land improvements, and leasehold improvements and 3 to 7 years for furniture, fixtures, and equipment. Expenditures for maintenance and repairs are charged to operations as incurred. Costs of major additions and improvements are capitalized.

F-12

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Bank-Owned Life Insurance (“BOLI”)

The Company owns insurance on the lives of a certain group of key employees. The policies were purchased to help offset the increase in the costs of various fringe benefit plans, including healthcare. The cash surrender value of these policies is included as an asset on the Consolidated Balance Sheet, and any increase in cash surrender value is recorded as noninterest income on the Consolidated Statement of Income. In the event of the death of an insured individual under these policies, the Company would receive a death benefit which would be recorded as noninterest income.

Foreclosed Real Estate

Real estate owned acquired in settlement of foreclosed loans is carried at fair value minus estimated costs to sell. Valuation allowances for estimated losses are provided when the carrying value of the real estate acquired exceeds fair value minus estimated costs to sell. Operating expenses of such properties, net of related income, are expensed in the period incurred.

Employee Benefit Plans

The Bank maintains a noncontributory, defined benefit pension plan for all employees who have met age and length of service requirements. The Bank’s funding policy is to contribute annually up to the maximum amount that can be deducted for federal income tax purposes. The Bank also maintains a defined contribution Section 401(k) plan covering eligible employees. Contributions matching those made by eligible employees and an elective contribution are made annually at the discretion of the Board of Directors. The Company created an ESOP for the benefit of employees who meet certain eligibility requirements. The Company makes cash contributions to the ESOP on an annual basis.

The Company maintains an Equity Incentive Plan to provide for issuance or granting of shares of common stock for stock options or restricted stock. The Company has recorded stock-based employee compensation cost using the fair value method as allowed under generally accepted accounting principles. Management estimated the fair values of all option grants using the Black-Scholes option-pricing model. Management estimated the expected life of the options using the simplified method as allowed under generally accepted accounting principles. The risk-free rate was determined utilizing the treasury yield for the expected life of the option contract.

F-13

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Advertising Costs

In accordance with generally accepted accounting principles, the Company expenses all advertising expenditures incurred.

Transfers of Financial Assets

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company; (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets; and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Income Taxes

Deferred tax assets and liabilities are reflected based on the differences between the financial statement and the income tax basis of assets and liabilities using the enacted marginal tax rates. Deferred income tax expense and benefit are based on the changes in the deferred tax assets or liabilities from period to period. Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which such items are expected to be realized or settled. As changes in tax rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. The Company files a consolidated federal income tax return and individual state income tax returns.

The Company prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Benefits from tax positions should be recognized in the financial statements only when it is more likely than not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold should be derecognized in the first subsequent financial reporting period in which that threshold is no longer met. Accounting literature also provides guidance on the accounting for and disclosure of unrecognized tax benefits, interest, and penalties. In accordance with generally accepted accounting principles, interest or penalties incurred for income taxes will be recorded as a component of other expenses.

Cash and Cash Equivalents

The Company has defined cash and cash equivalents as cash and due from banks and interest-bearing deposits with other institutions with original maturities of less than 90 days.

Earnings Per Share

The Company provides dual presentation of basic and diluted earnings per share. Basic earnings per share are calculated utilizing net income as reported as the numerator and average shares outstanding as the denominator. The computation of diluted earnings per share differs in that the dilutive effects of any options are adjusted for in the denominator.

F-14

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Comprehensive Income (Loss)

The Company is required to present comprehensive income (loss) and its components in a full set of general-purpose financial statements for all periods presented. Other comprehensive income (loss) is composed of net unrealized holding gains or losses on its available-for-sale investment and mortgage-backed securities portfolio, as well as changes in unrecognized pension cost.

The components of accumulated other comprehensive income, net of tax, as of year-end were as follows:

	2011			2010			2009
Net unrealized gain on securities available for sale	$	5,667		$	3,839		$	4,277
Net unrecognized pension cost		(5,081	)		(4,391	)		(3,487	)
Total	$	586		$	(552	)	$	790

Fair Value Measurements

We group our assets at fair value in three levels, based on the markets in which the assets are traded and the reliability of the assumptions used to determine fair value. These levels are:

• Level I – Valuation is based upon quoted prices for identical instruments traded in active markets.

• Level II – Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.

• Level III – Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset.

We base our fair values on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It is our policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements, in accordance with the fair value hierarchy in generally accepted accounting principles.

Fair value measurements for most of our assets are obtained from independent pricing services that we have engaged for this purpose. When available, we, or our independent pricing service, use quoted market prices to measure fair value. If market prices are not available, fair value measurement is based upon models that incorporate available trade, bid, and other market information. Subsequently, all of our financial instruments use either of the foregoing methodologies to determine fair value adjustments recorded to our financial statements. In certain cases, however, when market observable inputs for model-based valuation techniques may not be readily available, we are required to make judgments about assumptions market participants would use in estimating the fair value of financial instruments. The degree of management judgment involved in determining the fair value of financial instrument is dependent upon the availability of quoted market prices or observable market parameters. For financial instruments that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not fully available, management judgment is necessary to estimate fair value. In addition, changes in the market conditions may reduce the availability of quoted prices or observable data. When market data is not available, we use valuation techniques requiring more management judgment to estimate the appropriate fair value measurement. Therefore, the results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the asset. Additionally, there may be inherent weaknesses in any calculation technique, and changes in the underlying assumptions used, including discount rates and estimates of future cash flows, that could significantly affect the results of current or future valuations.

F-15

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Reclassification of Comparative Amounts

Certain items previously reported have been reclassified to conform to the current year’s reporting format. Such reclassifications did not affect consolidated net income or consolidated stockholders’ equity.

Recent Accounting Pronouncements

In January 2010, the Financial Accounting Standards Board (FASB) issued ASU No. 2010-06,Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements. ASU 2010-06 amends Subtopic 820-10 to clarify existing disclosures, require new disclosures, and include conforming amendments to guidance on employers’ disclosures about postretirement benefit plan assets. ASU 2010-06 is effective for interim and annual periods beginning after December 15, 2009, except for disclosures about purchases, sales, issuances, and settlements in the roll-forward of activity in Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. The adoption of this guidance is not expected to have a significant impact on the Company’s financial statements.

In July 2010, FASB issued ASU No. 2010-20, Receivables (Topic 310):Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses. ASU 2010-20 is intended to provide additional information to assist financial statement users in assessing an entity’s credit risk exposures and evaluating the adequacy of its allowance for credit losses. The disclosures as of the end of a reporting period are effective 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 beginning on or after December 15, 2010. The amendments in ASU 2010-20 encourage, but do not require, comparative disclosures for earlier reporting periods that ended before initial adoption. However, an entity should provide comparative disclosures for those reporting periods ending after initial adoption. The Company has presented the necessary disclosures in Note 5, herein.

In October 2010, the FASB issued ASU 2010-26,Accounting for Costs Associated with Acquiring or Renewing Insurance Contracts. This ASU addresses the diversity in practice regarding the interpretation of which costs relating to the acquisition of new or renewal insurance contracts qualify for deferral, The amendments are effective for fiscal years and interim periods within those fiscal years, beginning after December 15, 2011, and are not expected to have a significant impact on the Company’s financial statements.

In December, 2010, the FASB issued ASU 2010-28,When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts. This ASU modifies Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts. For those reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists. In determining whether it is more likely than not that a goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating an impairment may exist. The qualitative factors are consistent

F-16

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements (Continued)

with the existing guidance, which requires that goodwill of a reporting unit be tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. For public entities, the amendments in this update are effective for fiscal years, and interim periods within those years, beginning after December 15, 2010. Early adoption is not permitted. For nonpublic entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. Nonpublic entities may early adopt the amendments using the effective date for public entities. This ASU is not expected to have a significant impact on the Company’s financial statements.

In December 2010, the FASB issued ASU 2010-29,Disclosure of Supplementary Pro Forma Information for Business Combinations. The amendments in this update specify that if a public entity presents comparative financial statements, the entity should disclose revenue and earnings of the combined entity as though the business combination(s) that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period only. The amendments also expand the supplemental pro forma disclosures under Topic 805 to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue and earnings. The amendments in this update are effective prospectively for business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2010. Early adoption is permitted. This ASU is not expected to have a significant impact on the Company’s financial statements.

In April 2011, the FASB issued ASU 2011-02,Receivables (Topic 310): A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring. The amendments in this update provide additional guidance or clarification to help creditors in determining whether a creditor has granted a concession and whether a debtor is experiencing financial difficulties for purposes of determining whether a restructuring constitutes a troubled debt restructuring. The amendments in this update are effective for the first interim or annual reporting period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning annual period of adoption. As a result of applying these amendments, an entity may identify receivables that are newly considered impaired. For purposes of measuring impairment of those receivables, an entity should apply the amendments prospectively for the first interim or annual period beginning on or after June 15, 2011. The Company has presented the necessary disclosures in Note 5, herein.

In April 2011, the FASB issued ASU 2011-03,Reconsideration of Effective Control for Repurchase Agreements. The main objective in developing this update is to improve the accounting for repurchase agreements (repos) and other agreements that both entitle and obligate a transferor to repurchase or redeem financial assets before their maturity. The amendments in this update remove from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee, and (2) the collateral maintenance implementation guidance

F-17

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements (Continued)

related to that criterion. The amendments in this update apply to all entities, both public and nonpublic. The amendments affect all entities that enter into agreements to transfer financial assets that both entitle and obligate the transferor to repurchase or redeem the financial assets before their maturity. The guidance in this update is effective for the first interim or annual period beginning on or after December 15, 2011, and should be applied prospectively to transactions or modifications of existing transactions that occur on or after the effective date. Early adoption is not permitted. This ASU is not expected to have a significant impact on the Company’s financial statements.

In May 2011, the FASB issued ASU 2011-04,Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The amendments in this update result in common fair value measurement and disclosure requirements in U.S. GAAP and IFRSs. Consequently, the amendments change the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements. The amendments in this update are to be applied prospectively. For public entities, the amendments are effective during interim and annual periods beginning after December 15, 2011. For nonpublic entities, the amendments are effective for annual periods beginning after December 15, 2011. Early application by public entities is not permitted. This ASU is not expected to have a significant impact on the Company’s financial statements.

In June 2011, the FASB issued ASU 2011-05,Presentation of Comprehensive Income. The amendments in this update improve the comparability, clarity, consistency, and transparency of financial reporting and increase the prominence of items reported in other comprehensive income. To increase the prominence of items reported in other comprehensive income and to facilitate convergence of U.S. GAAP and IFRS, the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity was eliminated. The amendments require that all non-owner changes in stockholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In the two-statement approach, the first statement should present total net income and its components followed consecutively by a second statement that should present total other comprehensive income, the components of other comprehensive income, and the total of comprehensive income. All entities that report items of comprehensive income, in any period presented, will be affected by the changes in this update. For public entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. For nonpublic entities, the amendments are effective for fiscal years ending after December 15, 2012, and interim and annual periods thereafter. The amendments in this update should be applied retrospectively, and early adoption is permitted. This ASU is not expected to have a significant impact on the Company’s financial statements.

In September 2011, the FASB issued ASU 2011-08,Intangibles – Goodwill and Other Topics (Topic 350), Testing Goodwill for Impairment. The objective of this update is to simplify how entities, both public and nonpublic, test goodwill for impairment. The amendments in the update permit an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test described in Topic 350. The more-likely-than-not threshold is defined as having a likelihood of more than 50 percent. Under the amendments in this update, an entity is not required to calculate the fair value of a reporting unit unless the entity determines that it is more likely than not that its fair value is less than its carrying amount. The amendments in this update apply to all entities, both public and nonpublic, that have goodwill reported in their financial statements and are effective for interim and annual goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted, including for annual and interim goodwill impairment tests performed as of a date before September 15, 2011, if an entity’s financial statements for the most recent annual or interim period have not yet been issued or, for nonpublic entities, have not yet been made available for issuance. This ASU is not expected to have a significant impact on the Company’s financial statements.

F-18

2. EARNINGS PER SHARE

The following table sets forth the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computation for the years ended September 30, 2011, 2010, and 2009.

	2011			2010			2009
Weighted-average common shares outstanding		16,980,900			16,980,900			16,980,900
Average treasury stock shares		(4,089,417	)		(2,736,207	)		(1,396,616	)
Average unearned ESOP shares		(1,154,272	)		(1,199,548	)		(1,254,824	)
Average unearned nonvested shares		(249,296	)		(368,008	)		(486,572	)
Weighted-average common shares and common stock equivalents used to calculate basic earnings per share		11,487,915			12,677,137			13,842,888
Additional common stock equivalents (nonvested stock) used to calculate diluted earnings per share		—			—			—
Additional common stock equivalents (stock options) used to calculate diluted earnings per share		—			—			—
Weighted-average common shares and common stock equivalents used to calculate diluted earnings per share		11,487,915			12,677,137			13,842,888

At September 30, 2011, there were 195,262 shares of nonvested stock outstanding at a price of $12.35 per share and options to purchase 1,458,379 shares of common stock outstanding at a price of $12.35 per share that were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive. At September 30, 2010, there were 313,288 shares of nonvested stock outstanding at a price of $12.35 per share and options to purchase 1,458,379 shares of common stock outstanding at a price of $12.35 per share that were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive. At September 30, 2009, there were 432,230 shares of nonvested stock outstanding at a price of $12.35 per share and options to purchase 1,458,379 shares of common stock outstanding at a price of 12.35 per share that were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive.

F-19

3. INVESTMENT SECURITIES

The amortized cost and fair value of investment securities available for sale and held to maturity are summarized as follows (in thousands):

	2011
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Available for Sale
Fannie Mae	$	118,945	$	4,618	$	(11	)	$	123,552
Freddie Mac		47,449		2,207		—			49,656
Governmental National Mortgage Association		30,247		802		(48	)		31,001
Total mortgage-backed securities		196,641		7,627		(59	)		204,209
Obligations of states and political subdivisions		13,760		789		(50	)		14,499
U.S. government agency securities		21,797		289		(3	)		22,083
Corporate obligations		4,598		26		(40	)		4,584
Total debt securities		236,796		8,731		(152	)		245,375
Equity securities - financial services		11		7		—			18
Total	$	236,807	$	8,738	$	(152	)	$	245,393
	2010
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Available for Sale
Fannie Mae	$	99,142	$	2,412	$	(9	)	$	101,545
Freddie Mac		47,693		1,895		—			49,588
Governmental National Mortgage Association		35,211		1,040		(96	)		36,155
Total mortgage-backed securities		182,046		5,347		(105	)		187,288
Obligations of states and political subdivisions		10,637		279		(12	)		10,904
U.S. government agency securities		52,177		279		(22	)		52,434
Corporate obligations		1,654		23		—			1,677
Total debt securities		246,514		5,928		(139	)		252,303
Equity securities - financial services		12		26		—			38
Total	$	246,526	$	5,954	$	(139	)	$	252,341
Held to Maturity
Fannie Mae	$	2,600	$	140	$	—		$	2,740
Freddie Mac		10,195		319		—			10,514
Total	$	12,795	$	459	$	—		$	13,254

F-20

3. INVESTMENT SECURITIES (Continued)

The amortized cost and fair value of debt securities at September 30, 2011, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties (in thousands):

	AVAILABLE FOR SALE
	Amortized		Fair
	Cost		Value
Due in one year or less	$	2,792	$	2,821
Due after one year through five years		16,214		16,407
Due after five years through ten years		44,496		45,932
Due after ten years		173,294		180,215
Total	$	236,796	$	245,375

For the years ended September 30, 2011 and 2010, the Company realized gross gains of $792,000 and $1,220,000, and gross losses of $14,000 and $0, respectively, and proceeds from the sale of investment securities of $24,643,000 and $43,471,000, respectively. During the fourth quarter of 2011, the Company sold $16.3 million of investment securities in response to a rapid decline in market interest rates. $5.6 million of these securities were from the Company’s investments held-to-maturity category. The remaining $6.4 million in that category was transferred to the investments available-for-sale category to provide increased flexibility to management in managing these securities.

Investment securities with carrying values of $25,258,000 and $18,382,000 at September 30, 2011 and 2010, respectively, were pledged to secure public deposits and other purposes as required by law. Securities sold under agreements to repurchase and other borrowings are secured by U.S. government agency and mortgage-backed securities with a carrying value of $70,270,000 and $92,284,000 at September 30, 2011 and 2010, respectively.

4. UNREALIZED LOSSES ON SECURITIES

The following table shows the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position (in thousands):

					2011
			Less than Twelve Months					Twelve Months or Greater					Total
	Number				Gross					Gross					Gross
	of		Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
	Securities		Value		Losses			Value		Losses			Value		Losses
Fannie Mae		3	$	5,156	$	(11	)	$	—	$	—		$	5,156	$	(11	)
Governmental National Mortgage Association securities		4		2,723		(11	)		4,440		(37	)		7,163		(48	)
Obligations of states and political subdivisions		2		1,403		(50	)		—		—			1,403		(50	)
U.S. government agency securities		2		3,045		(3	)		—		—			3,045		(3	)
Corporate obligations		3		1,460		(40	)		—		—			1,460		(40	)
Total		14	$	13,787	$	(115	)	$	4,440	$	(37	)	$	18,227	$	(152	)

F-21

4. UNREALIZED LOSSES ON SECURITIES (Continued)

					2010
			Less than Twelve Months					Twelve Months or Greater				Total
	Number				Gross					Gross				Gross
	of		Fair		Unrealized			Fair		Unrealized		Fair		Unrealized
	Securities		Value		Losses			Value		Losses		Value		Losses
Fannie Mae		1	$	2,060	$	(9	)	$	—	$	—	$	2,060	$	(9	)
Governmental National Mortgage Association securities		2		5,605		(96	)		—		—		5,605		(96	)
Obligations of states and political subdivisions		1		610		(12	)		—		—		610		(12	)
U.S. government agency securities		4		6,484		(22	)		—		—		6,484		(22	)
Total		8	$	14,759	$	(139	)	$	—	$	—	$	14,759	$	(139	)

The Company’s investment securities portfolio contains unrealized losses on securities, including mortgage-related instruments issued or backed by the full faith and credit of the United States government, or generally viewed as having the implied guarantee of the U.S. government, corporate obligations, and debt obligations of a U.S. state or political subdivision.

The Company reviews its position quarterly and has asserted that at September 30, 2011, the declines outlined in the above table represent temporary declines and the Company would not be required to sell the security before its anticipated recovery in market value.

The Company has concluded that any impairment of its investment securities portfolio at September 30, 2011, is not other than temporary but is the result of interest rate changes that are not expected to result in the noncollection of principal and interest during the period. The Company has concluded that any impairment of its investment securities portfolio at September 30, 2010, is not other than temporary but is the result of interest rate changes that are not expected to result in the noncollection of principal and interest during the period. However, as of September 30, 2009, the Company recognized losses of $68,000 on equity securities that it deemed, through analysis of the security, to be other than a temporary loss. The losses as of September 30, 2009, were related to Fannie Mae perpetual preferred stock that the Company owns. Fannie Mae was placed into conservatorship by the U.S. Government on September 7, 2008.

5. LOANS RECEIVABLE

Loans receivable consist of the following (in thousands):

	2011		2010
Real estate loans:
Residential	$	583,599	$	596,455
Construction		691		1,302
Commercial		105,231		77,943
Commercial		14,766		16,545
Home equity loans and lines of credit		40,484		43,559
Other		2,018		2,486
		746,789		738,290
Less allowance for loan losses		8,170		7,448
Net loans	$	738,619	$	730,842

Mortgage loans serviced by the Company for others amounted to $37,519,000, $46,800,000, and $38,732,000 at September 30, 2011, 2010, and 2009, respectively.

F-22

5. LOANS RECEIVABLE (Continued)

The Company’s primary business activity is with customers located within its local trade area. Commercial, residential, and consumer loans are granted. The Company also funds commercial and residential loans originated outside its immediate trade area provided such loans meet the Company’s credit policy guidelines. Although the Company has a diversified loan portfolio at September 30, 2011 and 2010, loans outstanding to individuals and businesses are dependent upon the local economic conditions in its immediate trade area.

At September 30, 2011, 2010, and 2009, the Company had nonaccrual loans of $10,971,000, $10,516,000, and $4,565,000, respectively. Additional interest income that would have been recorded under the original terms of the loan agreements amounted to $615,000, $509,000, and $422,000, for the years ended September 30, 2011, 2010, and 2009, respectively.

Impaired loans for the year ended September 30, are summarized as follows (in thousands):

	2011		2010		2009
Impaired loans with a related allowance	$	5,630	$	2,965	$	1,035
Impaired loans without a related allowance		12,589		5,110		2,835
Related allowance for loan losses		1,160		429		176
Average recorded balance of impaired loans		10,718		7,977		538
Interest income recognized		109		—		—

									Home Equity
									Loans
	Real estate loans						Commercial		and Lines		Other
	Residential		Construction		Commercial		Loans		of Credit		Loans		Total
September 30, 2011
Total loans	$	583,599	$	691	$	105,231	$	14,766	$	40,484	$	2,018	$	746,789
Individually evaluated for impairment		5,441		—		11,916		490		314		58		18,219
Collectively evaluated for impairment		578,158		691		93,315		14,276		40,170		1,960		728,570

The Company maintains a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential impaired loans. Such system takes into consideration, among other things, delinquency status, size of loans, type and market value of collateral, and financial condition of the borrowers. Specific loan loss allowances are established for identified losses based on a review of such information. A loan evaluated for impairment is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. All loans identified as impaired are evaluated independently. The Company does not aggregate such loans for evaluation purposes. Impairment is measured on a loan-by-loan basis for commercial and construction loans by the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral-dependent.

F-23

5. LOANS RECEIVABLE (Continued)

Large groups of smaller-balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential mortgage loans for impairment disclosures, unless such loans are part of a larger relationship that is impaired or are classified as a troubled debt restructuring.

A loan is considered to be a troubled debt restructuring (“TDR”) loan when the Company grants a concession to the borrower because of the borrower’s financial condition that it would not otherwise consider. Such concessions include the reduction of interest rates, forgiveness of principal or interest, or other modifications of interest rates that are less than the current market rate for new obligations with similar risk. TDR loans that are in compliance with their modified terms and that yield a market rate may be removed from the TDR status after a period of performance.

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable. Also presented are the average recorded investments in the impaired loans and the related amount of interest recognized during the time within the period that the impaired loans were impaired.

			Unpaid				Average		Interest
	Recorded		Principal		Associated		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
September 30, 2011
With no specific allowance recorded:
Real estate loans:
Residential	$	2,623	$	2,621	$	—	$	3,397	$	—
Construction		—		—		—		—		—
Commercial		9,557		9,501		—		3,375		41
Commercial		225		220		—		123		5
Home equity loans and lines of credit		126		126		—		95		—
Other		58		58		—		58		—
Subtotal		12,589		12,526		—		7,048		46
With an allowance recorded:
Real estate loans:
Residential		2,818		2,811		475		2,257		—
Construction		—		—		—		—		—
Commercial		2,359		2,297		466		1,279		60
Commercial		265		263		101		36		3
Home equity loans and lines of credit		188		188		118		98		—
Other		—		—		—		—		—
Subtotal		5,630		5,559		1,160		3,670		63
Total:
Real estate loans:
Residential		5,441		5,432		475		5,654		—
Construction		—		—		—		—		—
Commercial		11,916		11,798		466		4,654		101
Commercial		490		483		101		159		8
Home equity loans and lines of credit		314		314		118		193		—
Other		58		58		—		58		—
Subtotal	$	18,219	$	18,085	$	1,160	$	10,718	$	109

F-24

5. LOANS RECEIVABLE (Continued)

The Company uses a ten-point internal risk-rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized and are aggregated as Pass-rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. The portion of any loan that represents a specific allocation of the allowance for loan losses is placed in the Doubtful category. Any portion of a loan that has been charged off is placed in the Loss category.

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Company has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as bankruptcy, repossession, or death, occurs to raise awareness of a possible credit event. The Company’s Commercial Loan Officers are responsible for the timely and accurate risk rating of the loans in their portfolios at origination and on an ongoing basis. The Company’s Commercial Loan Officers perform an annual review of all commercial relationships $250,000 or greater. Confirmation of the appropriate risk grade is included in the review on an ongoing basis. The Company engages an external consultant to conduct loan reviews on at least a semiannual basis. Generally, the external consultant reviews commercial relationships greater than $500,000 and/or all criticized relationships. Detailed reviews, including plans for resolution, are performed on loans classified as Substandard on a quarterly basis. Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance.

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard, and Doubtful within the internal risk rating system as of September 30, 2011 (in thousands):

			Special
	Pass		Mention		Substandard		Doubtful		Total
September 30, 2011
Commercial Real Estate Loans	$	91,083	$	—	$	13,682	$	466	$	105,231
Commercial		13,781		48		806		131		14,766
Total	$	104,864	$	48	$	14,488	$	597	$	119,997

All other loans are underwritten and structured using standardized criteria and characteristics, primarily payment performance, and are normally risk rated and monitored collectively on a monthly basis. These are typically loans to individuals in the consumer categories and are delineated as either performing or nonperforming.

	Performing		Non-performing		Total
September 30, 2011
Real estate loans:
Residential	$	576,745	$	6,854	$	583,599
Construction		691		—		691
Home equity loans and lines of credit		40,236		248		40,484
Other		1,957		61		2,018
Total	$	619,629	$	7,163	$	626,792

The Company further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of September 30, 2011 (in thousands):

F-25

5. LOANS RECEIVABLE (Continued)

	Current		31-60 Days Past Due		61-90 Days Past Due		Greater than 90 Days Past Due		Non- Accrual		Total Past Due		Total Loans
September 30, 2011
Real estate loans:
Residential	$	573,229	$	2,588	$	928	$	—	$	6,854	$	10,370	$	583,599
Construction		691		—		—		—		—		—		691
Commercial		101,307		422		—		—		3,502		3,924		105,231
Commercial		14,459		—		1		—		306		307		14,766
Home equity loans and lines of credit		39,952		97		187		—		248		532		40,484
Other		1,950		5		2		—		61		68		2,018
Total	$	731,588	$	3,112	$	1,118	$	—	$	10,971	$	15,201	$	746,789

The allowance for loan losses is maintained at a level necessary to absorb loan losses that are both probable and reasonably estimable. Management, in determining the allowance for loan losses, considers the losses inherent in its loan portfolio and changes in the nature and volume of loan activities, along with the general economic and real estate market conditions. The allowance for loan losses consists of two elements: (1) an allocated allowance, which comprises allowances established on specific loans and class allowances based on historical loss experience and current trends, and (2) an allocated allowance based on general economic conditions and other risk factors in our markets and portfolios. We maintain a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential impaired loans. Such system takes into consideration, among other things, delinquency status, size of loans, type and market value of collateral, and financial condition of the borrowers. General loan loss allowances are based upon a combination of factors including, but not limited to, actual loan loss experience, composition of the loan portfolio, current economic conditions, management’s judgment and losses which are probable and reasonably estimable. The allowance is increased through provisions charged against current earnings and recoveries of previously charged-off loans. Loans that are determined to be uncollectible are charged against the allowance. While management uses available information to recognize probable and reasonably estimable loan losses, future loss provisions may be necessary, based on changing economic conditions. Payments received on impaired loans generally are either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal. The allowance for loan losses as of September 30, 2011, is maintained at a level that represents management’s best estimate of losses inherent in the loan portfolio, and such losses were both probable and reasonably estimable.

F-26

5. LOANS RECEIVABLE (Continued)

In addition, the Office of Thrift Supervision (“OTS”) and the Pennsylvania Department of Banking, as an integral part of their examination process, have periodically reviewed our allowance for loan losses. The banking regulators may require that we recognize additions to the allowance based on their analysis and review of information available to it at the time of their examination.

Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.

The following table summarizes the primary segments of the ALL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of September 30, 2011 (in thousands):

	Real Estate Loans									Commercial			Home Equity Loans and Lines of			Other
	Residential			Construction			Commercial			Loans			Credit			Loans			Unallocated			Total
ALL balance at September 30, 2010		4,462			15			1,556			204			569			22			620			7,448
Charge-offs		(1,175	)		—			—			(131	)		(188	)		(4	)		—			(1,498	)
Recoveries		146			—			—			2			14			3			—			165
Provision		1,787			(7	)		(227	)		425			227			59			(209	)		2,055
ALL balance at September 30, 2011		5,220			8			1,329			500			622			80			411			8,170
Individually evaluated for impairment		475			—			466			101			118			—			—			1,160
Collectively evaluated for impairment		4,745			8			863			399			504			80			411			7,010
ALL balance at September 30, 2011		5,220			8			1,329			500			622			80			411			8,170

The allowance for loan losses is based on estimates, and actual losses will vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date. The Company allocated increased provisions to the residential real estate, commercial and home equity loans, and lines of credit segments for the year ended September 30, 2011, due to increased charge off activity in those segments. The Company allocated decreased allowance for loan loss provisions to the commercial real estate segment due to actual loss experience being less than previously estimated. Despite the above allocations, the allowance for loan losses is general in nature and is available to absorb losses from any loan segment.

F-27

5. LOANS RECEIVABLE (Continued)

The following is a summary of troubled debt restructuring granted during the past year.

	For the Year Ended September 30, 2011
	Number of Contracts		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Troubled Debt Restructurings
Real estate loans:
Residential		15	$	3,045	$	3,045
Construction		—		—		—
Commercial		12		2,797		2,797
Commercial		4		120		120
Home equity loans and lines of credit		5		243		243
Other		—		—		—
Total		36	$	6,205	$	6,205

The following is a summary of troubled debt restructurings that have subsequently defaulted within one year of modification.

	For the Year Ended September 30, 2011
	Number of Contracts		Recorded Investment
Troubled Debt Restructurings
Real estate loans:
Residential		3	$	610
Construction		—		—
Commercial		—		—
Commercial		—		—
Home equity loans and lines of credit		1		80
Other		—		—
Total		4	$	690

F-28

6. PREMISES AND EQUIPMENT

Premises and equipment consist of the following (in thousands):

	2011			2010
Land and land improvements	$	3,932		$	3,932
Buildings and leasehold improvements		11,080			11,063
Furniture, fixtures, and equipment		8,464			8,252
Construction in process		—			4
		23,476			23,251
Less accumulated depreciation		(11,982	)		(11,062	)
Total	$	11,494		$	12,189

Depreciation expense amounted to $920,000, $1,037,000, and $979,000 for the years ended September 30, 2011, 2010, and 2009, respectively.

7. DEPOSITS

Deposits and their respective weighted-average interest rates consist of the following major classifications (in thousands):

	2011					2010
	Weighted- Average Interest Rate			Amount		Weighted- Average Interest Rate			Amount
Non-interest-bearing demand accounts		—	%	$	33,296		—	%	$	30,448
NOW accounts		0.03			65,074		0.04			61,878
Money market accounts		0.28			114,617		0.59			119,238
Savings and club accounts		0.10			73,058		0.25			67,763
Certificates of deposit		1.93			351,879		2.18			261,083
Total		1.13	%	$	637,924		1.22	%	$	540,410

F-29

7. DEPOSITS (Continued)

	2011					2010
	Weighted- Average Interest Rate			Amount		Weighted- Average Interest Rate			Amount
Certificates of deposit:
0.00 - 2.00%		1.08		$	187,823		0.89	%	$	108,618
2.01 - 4.00%		2.64			143,077		2.73			124,044
4.01 - 6.00%		4.68			20,979		4.72			28,421
Total		1.93	%	$	351,879		2.18	%	$	261,083

At September 30, scheduled maturities of certificates of deposit are as follows (in thousands):

2012	$	115,524
2013		59,340
2014		67,360
2015		57,205
2016		40,003
2017 and thereafter		12,447
Total	$	351,879

Brokered deposits totaled $120,871,000 and $70,646,000 at September 30, 2011 and 2010, respectively. The aggregate amount of time certificates of deposit with a minimum denomination of $100,000 were $280,587,000 at September 30, 2011.

The scheduled maturities of time certificates of deposit in denominations of $100,000 or more as of September 30, 2011, are as follows (in thousands):

Within three months	$	20,088
Three through six months		22,124
Six through twelve months		33,001
Over twelve months		204,574
Total	$	279,787

F-30

7. DEPOSITS (Continued)

A summary of interest expense on deposits for the years ended is as follows (in thousands):

	2011		2010		2009
NOW accounts	$	25	$	42	$	45
Money market accounts		551		1,235		1,591
Savings and club accounts		156		213		271
Certificates of deposits		6,754		4,896		5,035
Total	$	7,486	$	6,386	$	6,942

8. SHORT-TERM BORROWINGS

As of September 30, 2011 and 2010, the Company had $4,000,000 and $14,719,000 of short-term borrowings, respectively, of which $0 and $14,719,000, respectively, were advances on a $75,000,000 line of credit with the FHLB.

All borrowings from the FHLB are secured by a blanket lien on qualified collateral, defined principally as investment securities and mortgage loans that are owned by the Company free and clear of any liens or encumbrances. During 2011, the Company had a borrowing limit of approximately $457 million, with a variable rate of interest, based on the FHLB’s cost of funds.

The following table sets forth information concerning short-term borrowings (in thousands):

	2011			2010			2009
Balance at year-end	$	4,000		$	14,719		$	48,091
Maximum amount outstanding at any month-end		28,086			61,013			73,162
Average balance outstanding during the year		6,439			22,947			48,171
Weighted-average interest rate:
As of year-end		0.22	%		0.65	%		0.43	%
Paid during the year		0.71	%		0.38	%		0.82	%

Average balances outstanding during the year represent daily average balances, and average interest rates represent interest expenses divided by the related average balance.

9. OTHER BORROWINGS

The following table presents contractual maturities of FHLB long-term advances and securities sold under agreements to repurchase (in thousands):

	Maturity range				Weighted- average			Stated interest rate ranged
Description	from		to		interest rate			from			to			2011		2010
Convertible		6/8/2012		12/5/2018		4.25	%		3.30	%		5.41	%	$	38,000	$	58,000
Fixed rate		12/6/2011		2/5/2018		3.27			1.39			5.32			160,010		160,457
Mid-term		11/21/2011		6/13/2014		2.16			0.83			3.34			26,400		51,900
Securities sold under agreements to repurchase		1/12/2012		9/3/2018		3.52			2.37			4.01			60,000		65,000
Total														$	284,410	$	335,357

F-31

9. OTHER BORROWINGS (Continued)

Maturities of FHLB long-term advances and securities sold under agreements to repurchase are summarized as follows (in thousands):

Year Ending September 30,	Amount		Weighted- average Rate
2012	$	79,100		3.69	%
2013		87,000		3.57
2014		40,710		3.16
2015		23,300		3.54
2016		21,300		1.60
2017 and thereafter		33,000		3.16
Total	$	284,410		3.35	%

Included above are six convertible notes, which total $38,000,000 and are convertible to variable-rate advances on specific dates at the discretion of the FHLB. Should the FHLB convert these advances, the Bank has the option of accepting the variable rate or repaying the advance without penalty.

The FHLB long-term advances are secured by qualifying assets of the Bank, which include the FHLB stock, securities, and first-mortgage loans.

Included in other borrowings are sales of securities under repurchase agreements. Repurchase agreements are treated as financings with the obligations to repurchase securities sold reflected as a liability in the balance sheet. The dollar amount of securities underlying the agreements remains recorded as an asset, although the securities underlying the agreements are delivered to the brokers who arranged the transactions.

Securities sold under agreements to repurchase and other borrowings are secured by U.S. government agency and mortgage-backed securities with a carrying value of $70,270,000 and $92,284,000 at September 30, 2011 and 2010, respectively.

F-32

10. INCOME TAXES

The provision for income taxes consists of (in thousands):

	2011			2010			2009
Current:
Federal	$	2,130		$	2,003		$	3,331
State		7			18			80
Total current taxes		2,137			2,021			3,411
Deferred income tax benefit		(274	)		(177	)		(858	)
Total income tax provision	$	1,863		$	1,844		$	2,553

The tax effects of deductible and taxable temporary differences that gave rise to significant portions of the deferred tax assets and deferred tax liabilities are as follows (in thousands):

	2011			2010
Deferred tax assets:
Allowance for loan losses	$	3,167		$	2,523
Charitable contributions carryover		3,096			3,329
Employee benefit plan		2,617			2,262
Writedown of preferred stock		—			340
Premises and equipment		11			—
Other		1,576			1,319
Total gross deferred tax assets		10,467			9,773
Valuation allowance		(2,883	)		(2,845	)
Total net deferred tax assets		7,584			6,928
Deferred tax liabilities:
Pension plan		1,393			1,180
Net unrealized gain on securities		2,919			1,977
Mortgage servicing rights		85			108
Premises and equipment		—			98
Other		194			259
Total gross deferred tax liabilities		4,591			3,622
Net deferred tax assets	$	2,993		$	3,306

The Company establishes a valuation allowance for deferred tax assets when management believes that the deferred tax assets are not likely to be realized either through a carryback to taxable income in prior years, future reversals of existing taxable temporary differences, and, to a lesser extent, future taxable income. The tax deduction generated by the contribution to the ESSA Bank & Trust Foundation and the writedown for other-than-temporary impairment of the Fannie Mae preferred stock exceeded the allowable federal income tax deduction limitations, resulting in the establishment of a valuation allowance in the amount of $2,883,000 and $2,845,000 at September 30, 2011 and 2010, respectively.

Accounting principles prescribe a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Benefits from tax positions should be recognized in the financial statements only when it is more likely than not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold should be derecognized in the first subsequent financial reporting period in which that threshold is no longer met.

There is currently no liability for uncertain tax positions and no known unrecognized tax benefits. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in the provision for income taxes in the Statement of Income. The Company’s federal and state income tax returns for taxable years through 2006 have been closed for purposes of examination by the Internal Revenue Service and the Pennsylvania Department of Revenue.

F-33

10. INCOME TAXES (Continued)

The reconciliation of the federal statutory rate and the Company’s effective income tax rate is as follows (in thousands):

	2011						2010						2009
	Amount			% of Pretax Income			Amount			% of Pretax Income			Amount			% of Pretax Income
Provision at statutory rate	$	2,421			34.0	%	$	2,161			34.0	%	$	3,097			34.0	%
Valuation allowance		39			0.5			212			3.3			(297	)		(3.3	)
Income from Bank-owned life insurance		(217	)		(3.0	)		(186	)		(2.9	)		(189	)		(2.1	)
Tax-exempt income		(371	)		(5.2	)		(245	)		(3.9	)		(221	)		(2.4	)
Low-income housing credits		(175	)		(2.5	)		(31	)		(0.5	)		(58	)		(0.6	)
Other, net		166			2.3			(67	)		(1.1	)		221			2.4
Actual tax expense and effective rate	$	1,863			26.1	%	$	1,844			29.0	%	$	2,553			28.0	%

The Bank is subject to the Pennsylvania Mutual Thrift Institutions Tax that is calculated at 11.5 percent of earnings based on U.S. generally accepted accounting principles with certain adjustments.

Retained earnings include $4,308,000 at September 30, 2011, for which no provision for federal income tax has been made. This amount represents deductions for bad debt reserves for tax purposes, which were only allowed to savings institutions that met certain definitional tests prescribed by the Internal Revenue Code of 1986, as amended. The Small Business Job Protection Act of 1996 eliminated the special bad debt deduction granted solely to thrifts. Under the terms of the Act, there would be no recapture of the pre-1988 (base year) reserves. However, these pre-1988 reserves would be subject to recapture under the rules of the Internal Revenue Code if the Bank itself pays a cash dividend in excess of earnings and profits or liquidates. The act also provides for the recapture of deductions arising from “applicable excess reserve: defined as the total amount of reserve over the base year reserve.” The Bank’s total reserve exceeds the base year reserve, and deferred taxes have been provided for this excess.

11. COMMITMENTS

In the normal course of business, management makes various commitments that are not reflected in the consolidated financial statements. 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 Company’s exposure to credit loss in the event of nonperformance by the other parties to the financial instruments is represented by the contractual amounts as disclosed. Losses, if any, are charged to the allowance for loan losses. The Company minimizes its exposure to credit loss under these commitments by subjecting them to credit approval and review procedures and collateral requirements, as deemed necessary, in compliance with lending policy guidelines.

The off-balance sheet commitments consist of the following (in thousands):

	2011		2010
Commitments to extend credit	$	9,744	$	13,341
Standby letters of credit		1,045		2,002
Unfunded lines of credit		38,340		29,751

Commitments to extend credit consist of fixed-rate commitments with interest rates ranging from 3.00 percent to 6.00 percent. The commitments outstanding at September 30, 2011, contractually mature in less than one year.

F-34

11. COMMITMENTS (Continued)

The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheet. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The amount of collateral obtained, as deemed necessary, is based upon management’s credit evaluation in compliance with the lending policy guidelines. Since many of the credit line commitments are expected to expire without being fully drawn upon, the total contractual amounts do not necessarily represent future funding requirements.

Standby letters of credit and financial guarantees represent conditional commitments issued to guarantee performance of a customer to a third party. The coverage period for these instruments is typically a one-year period with renewal option subject to prior approval by management. Fees earned from the issuance of these letters are recognized over the coverage period. For secured letters of credit, the collateral is typically Company deposit instruments.

12. LEASE COMMITMENTS AND TOTAL RENTAL EXPENSE

The Company leases various branch locations and other offices under long-term operating leases. Future minimum lease payments by year and in the aggregate, under noncancellable operating leases with initial or remaining terms of one year or more, consisted of the following at September 30, 2011 (in thousands):

2012	$	590
2013		527
2014		513
2015		440
2016		399
2017 and beyond		1,593
Total	$	4,062

The total rental expenses for the above leases for the years ended September 30, 2011, 2010, and 2009, were $760,000, $678,000, and $536,000, respectively.

13. EMPLOYEE BENEFITS

Employee Stock Ownership Plan (“ESOP”)

The Company created an ESOP for the benefit of employees who meet the eligibility requirements, which include having completed one year of service with the Company or its subsidiary and attained age 21. The ESOP trust acquired 1,358,472 shares of the Company’s stock from proceeds from a loan with the Company. The Company makes cash contributions to the ESOP on an annual basis sufficient to enable the ESOP to make the required loan payments. Cash dividends paid on allocated shares are distributed to participants and cash dividends paid on unallocated shares are used to repay the outstanding debt of the ESOP. The ESOP trust’s outstanding loan bears interest at 3.25 percent and requires an annual payment of principal and interest of $718,000 through December of 2036. The Company’s ESOP, which is internally leveraged, does not report the loans receivable extended to the ESOP as assets and does not report the ESOP debt due to the Company.

F-35

13. EMPLOYEE BENEFITS (Continued)

Employee Stock Ownership Plan (“ESOP”) (Continued)

As the debt is repaid, shares are released from the collateral and allocated to qualified employees based on the proportion of payments made during the year to the remaining amount of payments due on the loan through maturity. Accordingly, the shares pledged as collateral are reported as unallocated common stock held by the ESOP shares in the Consolidated Balance Sheet. As shares are released from collateral, the Company reports compensation expense equal to the current market price of the shares, and the shares become outstanding for earnings-per-share computations. The Company recognized ESOP expense of $555,000, $556,000, and $614,000, for the years ended September 30, 2011, 2010, and 2009, respectively.

The following table presents the components of the ESOP shares:

	2011		2010
Allocated shares	$	181,130	$	135,847
Shares committed to be released		33,962		33,962
Unreleased shares		1,143,380		1,188,663
Total ESOP shares		1,358,472		1,358,472
Fair value of unreleased shares (in thousands)	$	12,017	$	14,074

Equity Incentive Plan

The Company implemented the ESSA Bancorp, Inc. Equity Incentive Plan (the “Plan”). The Plan provides for a total of 2,377,326 shares of common stock for issuance upon the grant or exercise of awards. Of the shares available under the Plan, 1,698,090 may be issued in connection with the exercise of stock options and 679,236 may be issued as restricted stock. The Plan allows for the granting of non-qualified stock options (“NSOs”), incentive stock options (“ISOs”), and restricted stock. Options are granted at no less than the fair value of the Company’s common stock on the date of the grant.

Certain officers, employees and outside directors were granted in aggregate 1,140,469 NSOs; 317,910 ISOs; and 590,320 shares of restricted stock. In accordance with generally accepted accounting principles, the Company began to expense the fair value of all share-based compensation grants over the requisite service periods.

The Company classifies share-based compensation for employees and outside directors within “Compensation and employee benefits” in the consolidated statement of income to correspond with the same line item as compensation paid. Additionally, generally accepted accounting principles require the Company to report: (1) the expense associated with the grants as an adjustment to operating cash flows, and (2) any benefits of realized tax deductions in excess of previously recognized tax benefits on compensation expense as a financing cash flow.

Stock options vest over a five-year service period and expire ten years after grant date. Management recognizes compensation expense for the fair values of these awards, which vest on a straight-line basis over the requisite service period of the awards.

Restricted shares vest over a five-year service period. The product of the number of shares granted and the grant date market price of the Company’s common stock determines the fair value of restricted shares under the Company’s restricted stock plan. Management recognizes compensation expense for the fair value of restricted shares on a straight-line basis over the requisite service period for the entire award.

F-36

13. EMPLOYEE BENEFITS (Continued)

Equity Incentive Plan(Continued)

During the year ended September 30, 2011 and 2010, the Company recorded $2.2 million and $2.1 million, respectively, of share-based compensation expense, consisting of stock option expense of $705,000 and $694,000, respectively, and restricted stock expense of $1.5 million and $1.5 million, respectively. Expected future expense relating to the 577,352 non-vested options outstanding as of September 30, 2011, is $1.1 million over the remaining vesting period of 1.67 years. Expected future compensation expense relating to the 234,425 restricted shares at September 30, 2011, is $2.4 million over the remaining vesting period of 1.67 years.

The following is a summary of the Company’s stock option activity and related information for its option plan for the year ended September 30, 2011.

	Number of Stock Options		Weighted- average Exercise Price		Weighted- average Remaining Contractual Term (in years)		Aggregate Intrinsic Value (in thousands)
Outstanding, September 30, 2010		1,458,379	$	12.35		7.67	$	—
Granted		—		—		—		—
Exercised		—		—		—		—
Forfeited		—		—		—		—
Outstanding, September 30, 2011		1,458,379	$	12.35		6.67	$	—
Exercisable at year-end		881,027	$	12.35		6.67	$	—

The weighted-average grant date fair value of the Company’s non-vested options as of September 30, 2011 and 2010, was $2.38.

The following is a summary of the status of the Company’s restricted stock as of September 30, 2011, and changes therein during the year then ended:

	Number of Restricted Stock			Weighted- average Grant Date Fair Value
Nonvested at September 30, 2010		352,448		$	12.35
Granted		—			—
Vested		(118,023	)		12.35
Forfeited		—			—
Nonvested at September 30, 2011		234,425		$	12.35

Defined Benefit Plan

The Bank sponsors a trusteed, noncontributory defined benefit pension plan covering substantially all employees and officers. The plan calls for benefits to be paid to eligible employees at retirement based primarily upon years of service with the Bank and compensation rates near retirement. The Bank’s funding policy is to make annual contributions, if needed, based upon the funding formula developed by the plan’s actuary.

F-37

13. EMPLOYEE BENEFITS (Continued)

Defined Benefit Plan (Continued)

The following table sets forth the change in plan assets and benefit obligation at September 30 (in thousands):

	2011			2010
Change in benefit obligation:
Benefit obligation at beginning of year	$	13,303		$	10,377
Service cost		533			421
Interest cost		698			570
Actuarial gains		575			2,082
Benefits paid		(85	)		(147	)
Benefit obligation at end of year		15,024			13,303
Change in plan assets:
Fair value of plan assets at beginning of year		10,155			7,804
Actual return on plan assets		(113	)		998
Contributions		1,500			1,500
Benefits paid		(85	)		(147	)
Fair value of plan assets at end of year		11,457			10,155
Funded status	$	(3,567	)	$	(3,148	)

Amounts not yet recognized as a component of net periodic pension cost (in thousands):
Amounts recognized in accumulated other comprehensive income consist of:	2011		2010		2009
Net loss	$	7,697	$	6,644	$	5,265
Prior service cost		—		8		18
Total	$	7,697	$	6,652	$	5,283

The accumulated benefit obligation for the defined benefit pension plan was $9,373,000 and $7,676,000 at September 30, 2011 and 2010, respectively.

F-38

13. EMPLOYEE BENEFITS (Continued)

Defined Benefit Plan (Continued)

The following table comprises the components of net periodic benefit cost for the years ended (in thousands):

	2011			2010			2009
Service cost	$	533		$	421		$	358
Interest cost		698			570			510
Expected return on plan assets		(769	)		(598	)		(509	)
Amortization of prior service cost		8			10			10
Amortization of unrecognized loss		404			302			202
Net periodic benefit cost	$	874		$	705		$	571

The estimated net loss and prior service cost for the defined benefit pension plans that will be amortized from accumulated other comprehensive income (loss) into net periodic benefit cost over the next fiscal year are $475,000 and $405,000, respectively.

Weighted-average assumptions used to determine benefit obligations:

	2011			2010
Discount rate		4.75	%		5.25	%
Rate of compensation increase		5.00			5.00

Weighted-average assumptions used to determine net periodic benefit cost for years ended:

	2011			2010			2009
Discount rate		5.25	%		5.50	%		6.00	%
Expected long-term return on plan assets		7.00			7.00			8.00
Rate of compensation increase		5.00			5.00			5.50

The expected long-term rate of return was estimated using market benchmarks by which the plan assets would outperform the market in the future, based on historical experience adjusted for changes in asset allocation and expectations for overall lower future returns on similar investments compared with past periods.

Plan Assets

The following table sets forth by level, within the fair value hierarchy, the plan’s financial assets at fair value as of September 30, 2011:

	September 30, 2011
	Level I		Level II		Level III		Total
Assets:
Investment in collective trusts
Fixed income	$	—	$	—	$	4,130	$	4,130
Equity		—		—		7,261		7,261
Investment in short-term investments		66		—		—		66
Total assets at fair value	$	66	$	—	$	11,390	$	11,457

F-39

13. EMPLOYEE BENEFITS (Continued)

Defined Benefit Plan (Continued)

The following table sets forth by level, within the fair value hierarchy, the plan’s financial assets at fair value as of September 30, 2011:

	September 30, 2010
	Level I		Level II		Level III		Total
Assets:
Investment in collective trusts
Fixed income	$	—	$	—	$	3,503	$	3,503
Equity		—		—		6,638		6,638
Total assets at fair value	$	—	$	—		10,141	$	10,141

Investments in collective trusts and short-term investments are valued at the net asset value of shares held by the plan.

The table below sets forth a summary of changes in the fair value of the Plan’s Level III assets for the years ended September 30, 2011 and 2010.

	Fair Value Measurements Using Significant Unobservable Inputs (Level III)
Beginning Balance October 1, 2009	$	7,772
Total gains or losses (realized/unrealized) relating to instruments still held at the reporting date		972
Purchases, sales, issuances, and settlements (net)		1,397
Ending Balance September 30, 2010		10,141
Total gains or losses (realized/unrealized) relating to instruments still held at the reporting date		(158	)
Purchases, sales, issuances, and settlements (net)		1,407
Ending Balance September 30, 2011	$	11,390

The Bank’s defined benefit pension plan weighted-average asset allocations at September 30, by asset category, are as follows:

Asset Category	2011			2010
Cash and fixed income securities		36.0	%		34.1	%
Equity securities		63.4			65.9
Other		0.6			—
Total		100.0	%		100.0	%

The Bank believes that the plan’s risk and liquidity position are, in large part, a function of the asset class mix. The Bank desires to utilize a portfolio mix that results in a balanced investment strategy. Two asset classes are outlined, as above. The target allocations of these classes are as follows: equities, 65 percent, and cash and fixed income, 35 percent.

Cash Flows

The Bank expects to contribute $395,000 to its pension plan in 2012.

Estimated future benefit payments, which reflect expected future service, as appropriate, are as follows (in thousands):

2012	$	38
2013		52
2014		69
2015		77
2016		82
2017-2021		2,440

401(k) Plan

The Bank also has a savings plan qualified under Section 401(k) of the Internal Revenue Code, which covers substantially all employees over 21 years of age. Employees can contribute to the plan, but are not required to. Employer contributions were suspended in January 2011. The expense related to the plan for the years ended September 30, 2011, 2010, and 2009, were $65,000, $240,000, and $224,000, respectively.

F-40

13. EMPLOYEE BENEFITS (Continued)

Defined Benefit Plan (Continued)

Supplemental Executive Retirement Plan

The Bank maintains a salary continuation agreement with certain executives of the Bank, which provides for benefits upon retirement to be paid to the executive for no less than 192 months, unless the executive elects to receive the present value of the payments as a lump sum. The Bank has recorded accruals of $677,000 and $687,000, at September 30, 2011 and September 30, 2010, respectively, which represents the estimated present value (using a discount rate of 6.25 percent) of the benefits earned under this agreement.

14. REGULATORY RESTRICTIONS

Reserve Requirements

The Bank is required to maintain reserve funds in cash or in deposit with the Federal Reserve Bank. The required reserve at September 30, 2011 and 2010, was $5,248,000 and $4,949,000, respectively.

Dividend Restrictions

Federal banking laws, regulations, and policies limit the Bank’s ability to pay dividends to the Company. Dividends may be declared and paid by the Bank only out of net earnings for the then current year. A dividend may not be declared or paid if it would impair the general reserves of the Bank as required to be maintained under the Savings Association Code. In addition, the Bank is required to notify the Federal Reserve Board prior to declaring a dividend to the Company and receive the nonobjection of the Federal Reserve Board to any such dividend.

F-41

15. REGULATORY CAPITAL REQUIREMENTS

Federal regulations require the Bank to maintain certain minimum amounts of capital. Specifically, the Bank is required to maintain certain minimum dollar amounts and ratios of Total and Tier I capital to risk-weighted assets and of Tier I capital to average total assets.

In addition to the capital requirements, the Federal Deposit Insurance Corporation Improvement Act (“FDICIA”) established five capital categories ranging from “well capitalized” to “critically undercapitalized.” Should any institution fail to meet the requirements to be considered “adequately capitalized,” it would become subject to a series of increasingly restrictive regulatory actions. Management believes as of September 30, 2011, the Bank met all capital adequacy requirements to which they are subject.

As of September 30, 2011 and 2010, the OTS categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be classified as a well capitalized financial institution, Total risk-based, Tier 1 risk-based, core capital, and tangible equity capital ratios must be at least 10 percent, 6 percent, 5 percent, and 1.5 percent, respectively. There have been no conditions or events since the notification that management believes have changed the Bank’s category.

The following table reconciles the Bank’s capital under U.S. generally accepted accounting principles to regulatory capital (in thousands):

	2011			2010
Total stockholders’ equity	$	158,065		$	159,547
Accumulated other comprehensive (income) loss		(586	)		624
Goodwill and certain other intangible assets		(1,865	)		—
Disallowed servicing assets		(223	)		(286	)
Tier I, core, and tangible capital		155,391			159,885
Allowance for loan losses		7,010			6,389
Unrealized gains on equity securities		3			12
Total risk-based capital	$	162,404		$	166,286

The Bank’s actual capital ratios are presented in the following table (dollars in thousands):

	2011					2010
	Amount		Ratio			Amount		Ratio
Total Capital
(to Risk-Weighted Assets)
Actual	$	162,404		28.5	%	$	166,286		32.6	%
For Capital Adequacy Purposes		45,531		8.0			40,805		8.0
To Be Well Capitalized		56,914		10.0			51,006		10.0
Tier I Capital
(to Risk-Weighted Assets)
Actual	$	155,391		27.3	%	$	159,885		31.4	%
For Capital Adequacy Purposes		22,766		4.0			20,402		4.0
To Be Well Capitalized		34,148		6.0			30,603		6.0
Tier I Capital
(to Adjusted Assets)
Actual	$	155,391		14.2	%	$	159,885		15.1	%
For Capital Adequacy Purposes		43,837		4.0			42,438		4.0
To Be Well Capitalized		54,797		5.0			53,047		5.0
Tangible Capital (to Tangible Assets)
Actual	$	155,391		14.2	%	$	159,885		15.1	%
For Capital Adequacy Purposes		16,439		1.5			15,914		1.5

F-42

16. FAIR VALUE MEASUREMENTS

In accordance with U.S. generally accepted accounting principles, the following disclosures show the hierarchal disclosure framework associated within the level of pricing observations utilized in measuring assets and liabilities at fair value. The definition of fair value maintains the exchange price notion in earlier definitions of fair value but focuses on the exit price of the asset or liability. The exit price is the price that would be received to sell the asset or paid to transfer the liability adjusted for certain inherent risks and restrictions. Expanded disclosures are also required about the use of fair value to measure assets and liabilities.

The following table presents information about the Company’s securities, other real estate owned and impaired loans measured at fair value as of September 30, 2011 and 2010, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value:

	September 30, 2011
	Level I		Level II		Level III		Total
Assets measured at fair value on a recurring basis:
Investment securities available for sale
Mortgage-backed securities	$	—	$	204,209	$	—	$	204,209
Obligations of states and political subdivisions		—		14,499		—		14,499
U.S. government agencies		—		22,083		—		22,083
Corporate obligations		—		4,584		—		4,584
Equity securities - financial services		18		—		—		18
Total securities		18		245,375		—		245,393
Assets measured at fair value on a non-recurring basis:
Foreclosed real estate owned		—		—		2,356		2,356
Impaired loans		—		—		17,059		17,059
Mortgage servicing rights		—		—		248		248

	September 30, 2010
	Level I		Level II		Level III		Total
Assets measured at fair value on a recurring basis:
Investment securities available for sale
Mortgage-backed securities	$	—	$	187,288	$	—	$	187,288
Obligations of states and political subdivisions		—		10,904		—		10,904
U.S. government agencies		—		52,434		—		52,434
Corporate obligations		—		1,677		—		1,677
Equity securities - financial services		38		—		—		38
Total securities		38		252,303		—		252,341
Assets measured at fair value on a non-recurring basis:
Foreclosed real estate owned		—		2,034		—		2,034
Impaired loans		—		7,646		—		7,646
Mortgage servicing rights		—		—		318		318

Investment Securities Available for Sale

Fair values for securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique that is widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark-quoted securities.

F-43

16. FAIR VALUE MEASUREMENTS (Continued)

Mortgage Servicing Rights (“MSRs”)

Mortgage Servicing Rights are carried at the lower of cost or estimated fair value. The estimated fair values of MSRs are obtained through independent third-party valuations through an analysis of future cash flows, incorporating estimates of assumptions market participants would use in determining fair value, including market discount rates, prepayment speeds, servicing income, servicing costs, default rates and other market-driven data, including the market’s perception of future interest rate movements and, as such, are classified as Level III.

Impaired Loans

The Company has measured impairment on impaired loans generally based on the fair value of the loan’s collateral. Evaluating impaired loan collateral is based on Level II inputs utilizing outside appraisals. Those impaired loans for which management incorporates significant adjustments for sales costs and other discount assumptions regarding market conditions are considered Level III fair values. The fair value consists of the loan balances of $18,219,000 less their valuation allowances of $1,160,000 at September 30, 2011. The fair value consists of the loan balances of $8,075,000 less their valuation allowances of $429,000 at September 30, 2010.

Foreclosed Real Estate

Foreclosed real estate is measured at fair value, less cost to sell at the date of foreclosure; valuations are periodically performed by management; and the assets are carried at fair value, less cost to sell. Income and expenses from operations and changes in valuation allowance are included in the net expenses from foreclosed real estate.

17. FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair values of the Company’s financial instruments are as follows (in thousands):

	2011				2010
	Carrying Value		Fair Value		Carrying Value		Fair Value
Financial assets:
Cash and cash equivalents	$	41,694	$	41,694	$	10,890	$	10,890
Investment and mortgage- backed securities:
Available for sale		245,393		245,393		252,341		252,341
Held to maturity		—		—		12,795		13,254
Loans receivable, net		738,619		773,142		730,842		755,871
Accrued interest receivable		4,193		4,193		4,392		4,392
FHLB stock		16,882		16,882		20,727		20,727
Mortgage servicing rights		248		248		318		318
Bank-owned life insurance		23,256		23,256		15,618		15,618
Financial liabilities:
Deposits	$	637,924	$	647,090	$	540,410	$	548,352
Short-term borrowings		4,000		4,000		14,719		14,719
Other borrowings		284,410		296,324		335,357		353,358
Advances by borrowers for taxes and insurance		1,381		1,381		1,465		1,465
Accrued interest payable		1,485		1,485		1,646		1,646

Financial instruments are defined as cash, evidence of an ownership interest in an entity, or a contract which creates an obligation or right to receive or deliver cash or another financial instrument from/to a second entity on potentially favorable or unfavorable terms.

F-44

17. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

Fair value is defined as the amount at which a financial instrument could be exchanged in a current transaction between willing parties other than in a forced or liquidation sale. If a quoted market price is available for a financial instrument, the fair value would be calculated based upon the market price per trading unit of the instrument.

If no readily available market exists, the fair value for financial instruments should be based upon management’s judgment regarding current economic conditions, interest rate risk, expected cash flows, future estimated losses, and other factors as determined through various option pricing formulas or simulation modeling.

As many of these assumptions result from judgments made by management based upon estimates which are inherently uncertain, the resulting values may not be indicative of the amount realizable in the sale of a particular financial instrument. In addition, changes in the assumptions on which the values are based may have a significant impact on the resulting estimated values.

As certain assets and liabilities, such as deferred tax assets, premises and equipment, and many other operational elements of the Company, are not considered financial instruments but have value, this fair value of financial instruments would not represent the full market value of the Company.

The Company employed simulation modeling in determining the fair value of financial instruments for which quoted market prices were not available based upon the following assumptions:

Cash and Cash Equivalents, Accrued Interest Receivable, Short-Term Borrowings, Advances by Borrowers for Taxes and Insurance, and Accrued Interest Payable

The fair value approximates the current book value.

Bank-Owned Life Insurance

The fair value is equal to the cash surrender value of the Bank-owned life insurance.

Investment and Mortgage-Backed Securities Available for Sale and Held to Maturity and FHLB Stock

The fair value of investment and mortgage-backed securities available for sale is equal to the available quoted market price. If no quoted market price is available, fair value is estimated using the quoted market price for similar securities. Since the FHLB stock is not actively traded on a secondary market and held exclusively by member financial institutions, the fair market value approximates the carrying amount.

Certificates of Deposit, Loans Receivable, Deposits, Other Borrowings, and Mortgage Servicing Rights

The fair values for loans and mortgage servicing rights are estimated by discounting contractual cash flows and adjusting for prepayment estimates. Discount rates are based upon rates generally charged for such loans with similar characteristics. Demand, savings, and money market deposit accounts are valued at the amount payable on demand as of year end. Fair values for certificates of deposit, time deposits, and other borrowings are estimated using a discounted cash flow calculation that applies contractual costs currently being offered in the existing portfolio to current market rates being offered for deposits and borrowings of similar remaining maturities.

Commitments to Extend Credit

These financial instruments are generally not subject to sale, and fair values are not readily available. The carrying value, represented by the net deferred fee arising from the unrecognized commitment, and the fair value, determined by discounting the remaining contractual fee over the term of the commitment using fees currently charged to enter into similar agreements with similar credit risk, are not considered material for disclosure. The contractual amounts of unfunded commitments are presented in Note 12.

F-45

18. PARENT COMPANY

Condensed financial statements of ESSA Bancorp, Inc. are as follows:

CONDENSED BALANCE SHEET

	September 30,
	2011		2010
ASSETS
Cash and due from banks	$	3,196	$	2,359
Investment securities available for sale		—		9,821
Investment in subsidiary		158,065		159,547
Other assets		2,476		2,104
TOTAL ASSETS	$	163,737	$	173,831
LIABILITIES AND STOCKHOLDERS’ EQUITY
Other liabilities	$	2,058	$	2,208
Stockholders’ equity		161,679		171,623
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	163,737	$	173,831

	Year Ended September 30,
	2011			2010		2009
INCOME
Interest income	$	473		$	765	$	1,659
Net gains on sale of investments		99			55		30
Dividends		10,000			—		—
Other		—			1		7
Total income		10,572			821		1,696
EXPENSES
Professional fees		303			323		293
Other		63			77		82
Total expenses		366			400		375
Income before income tax expense		10,206			421		1,321
Income tax expense		94			386		522
Income before equity in undistributed net earnings of subsidiary		10,112			35		799
Equity in undistributed net earnings of subsidiary		(4,854	)		4,477		5,757
NET INCOME	$	5,258		$	4,512	$	6,556

F-46

18. PARENT COMPANY (Continued)

	September 30,
	2011			2010			2009
OPERATING ACTIVITIES
Net income	$	5,258		$	4,512		$	6,556
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in undistributed net earnings of subsidiary		4,854			(4,477	)		(5,757	)
Net gain on sale of investments		(99	)		(55	)		(30	)
Increase in accrued income taxes		56			92			419
Decrease in accrued interest receivable		117			58			801
Deferred federal income taxes		(91	)		408			353
Other, net		186			266			657
Net cash provided by operating activities		10,281			804			2,999
INVESTING ACTIVITIES
Proceeds from repayments of certificates of deposit		—			1,500			1,500
Purchase of certificates of deposit		—			—			(2,926	)
Purchase of investment securities available for sale		—			—			(21,881	)
Proceeds from principal repayments, maturities and sales		9,788			9,184			55,927
Net cash provided by investing activities		9,788			10,684			32,620
FINANCING ACTIVITIES
Purchase of treasury stock shares		(16,917	)		(17,000	)		(25,938	)
Dividends on common stock		(2,315	)		(2,577	)		(2,397	)
Net cash used for financing activities		(19,232	)		(19,577	)		(28,335	)
Increase (decrease) in cash		837			(8,089	)		7,284
CASH AT BEGINNING OF YEAR		2,359			10,448			3,164
CASH AT END OF YEAR	$	3,196		$	2,359		$	10,448

F-47

19. SELECTED QUARTERLY DATA (Unaudited)

	Three Months Ended
	December 31,		March 31,		June 30,		September 30,
	2010		2011		2011		2011
Total interest income	$	11,844	$	11,887	$	11,842	$	11,603
Total interest expense		4,714		4,545		4,482		4,539
Net interest income		7,130		7,342		7,360		7,064
Provision for loan losses		480		650		475		450
Net interest income after provision for loan losses		6,650		6,692		6,885		6,614
Total noninterest income		1,301		1,323		1,459		2,208
Total noninterest expense		6,604		6,455		6,567		6,385
Income before income taxes		1,347		1,560		1,777		2,437
Income taxes		335		345		536		647
Net income	$	1,012	$	1,215	$	1,241	$	1,790
Per share data:
Net income
Basic	$	0.09	$	0.10	$	0.11	$	0.16
Diluted	$	0.09	$	0.10	$	0.11	$	0.16
Average shares outstanding
Basic		11,857,337		11,676,190		11,350,620		11,009,812
Diluted		11,860,210		11,685,880		11,350,620		11,009,812
	Three Months Ended
	December 31,		March 31,		June 30,		September 30,
	2009		2010		2010		2010
Total interest income	$	12,662	$	12,408	$	12,111	$	12,076
Total interest expense		5,379		5,204		5,440		5,283
Net interest income		7,283		7,204		6,671		6,793
Provision for loan losses		500		650		500		525
Net interest income after provision for loan losses		6,783		6,554		6,171		6,268
Total noninterest income		1,456		1,607		1,619		2,026
Total noninterest expense		7,231		6,045		6,335		6,517
Income before income taxes		1,008		2,116		1,455		1,777
Income taxes		214		513		387		730
Net income	$	794	$	1,603	$	1,068	$	1,047
Per share data:
Net income
Basic	$	0.06	$	0.12	$	0.09	$	0.09
Diluted	$	0.06	$	0.12	$	0.09	$	0.09
Average shares outstanding
Basic		13,076,894		12,880,729		12,520,193		12,166,642
Diluted		13,076,894		12,880,729		12,520,193		12,166,642

F-48

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

		ESSA BANCORP, INC.
Date: December 14, 2011	By:	/s/ Gary S. Olson
		Gary S. Olson
		Chief Executive Officer and President
		(Duly Authorized Representative)

Pursuant to the requirements of the Securities Exchange of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

Signatures	Title	Date
/s/ Gary S. Olson Gary S. Olson	President, Chief Executive Officer and Director (Principal Executive Officer)	December 14, 2011
/s/ Allan A. Muto Allan A. Muto	Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)	December 14, 2011
/s/ John E. Burrus John E. Burrus	Director	December 14, 2011
/s/ William P. Douglass William P. Douglass	Director	December 14, 2011
/s/ Daniel J. Henning Daniel J. Henning	Director	December 14, 2011
/s/ Frederick E. Kutteroff Frederick E. Kutteroff	Director	December 14, 2011
/s/ Robert C. Selig, Jr. Robert C. Selig, Jr.	Director	December 14, 2011
/s/ John S. Schoonover, Jr. John S. Schoonover, Jr.	Director	December 14, 2011
/s/ William A. Viechnicki William A. Viechnicki, D.D.S.	Director	December 14, 2011
/s/ Elizabeth B. Weekes Elizabeth B. Weekes	Director	December 14, 2011
/s/ Brian T. Regan Brian T. Regan	Director	December 14, 2011