FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1997

OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to ___________

Commission file number: 0-3683

                              TRUSTMARK CORPORATION

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

Mississippi                                                  64-1471500

Trustmark Corporation
248 East Capitol Street
Jackson, MS 39201
(601) 354-5111

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

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of August 8, 1997.

          Title                                                      Outstanding
Common stock, no par value                                            36,367,808














                          PART I. FINANCIAL INFORMATION
                          ITEM 1. FINANCIAL STATEMENTS

                     TRUSTMARK CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                       ($ IN THOUSANDS EXCEPT SHARE DATA)




                                                                (Unaudited)
                                                                  June 30,       December 31,
                                                                   1997              1996*
                                                                ----------        ----------
                                                                            
ASSETS
Cash and due from banks (noninterest-bearing)                   $  273,119        $  337,090
Federal funds sold and securities purchased
  under reverse repurchase agreements                               30,636            92,718
Trading account securities                                             112               102
Securities available for sale                                      644,863           527,942
Securities held to maturity (fair value: $1,412,861-1997;
  $1,431,805-1996)                                               1,409,552         1,425,260
Loans                                                            2,731,830         2,637,320
  Less:  Unearned income                                             1,913             2,747
         Allowance for loan losses                                  63,800            63,000
                                                                ----------        ----------
  Net loans                                                      2,666,117         2,571,573
Premises and equipment                                              64,990            61,535
Intangible assets                                                   37,757            38,637
Other assets                                                       142,369           138,827
                                                                ----------        ----------
  TOTAL ASSETS                                                  $5,269,515        $5,193,684
                                                                ==========        ==========


LIABILITIES
Deposits:
  Noninterest-bearing                                           $  779,642        $  826,137
  Interest-bearing                                               2,917,781         2,771,299
                                                                ----------        ----------
    Total deposits                                               3,697,423         3,597,436
Federal funds purchased                                            101,369           201,965
Securities sold under repurchase agreements                        752,508           765,226
Other short-term borrowings                                         98,280            26,361
Other liabilities                                                   55,283            78,512
                                                                ----------        ----------
  TOTAL LIABILITIES                                              4,704,863         4,669,500

COMMITMENTS AND CONTINGENCIES

Stockholders' Equity
  Common stock, no par value:
  Authorized:  100,000,000 shares
  Issued and outstanding: 36,386,808 shares                         15,161            14,546
Surplus                                                            248,038           244,578
Retained earnings                                                  296,152           261,850
Net unrealized gain on securities available for sale, net of tax     5,301             3,210
                                                                ----------        ----------
  TOTAL STOCKHOLDERS' EQUITY                                       564,652           524,184
                                                                ----------        ----------
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $5,269,515        $5,193,684
                                                                ==========        ==========





 * Derived from audited financial statements.

   See notes to consolidated financial statements.


                     TRUSTMARK CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                       ($ IN THOUSANDS EXCEPT SHARE DATA)
                                   (Unaudited)




                                                      Three Months Ended          Six Months Ended
                                                           June 30,                   June 30,
                                                     ---------------------      ---------------------
                                                      1997           1996         1997         1996
                                                     -------       -------      --------     --------
                                                                                  
INTEREST INCOME
Interest and fees on loans                           $60,453       $56,262      $119,789      $113,284
Interest on securities:
  Taxable interest income                             30,567        30,690        60,026        59,335
  Interest income exempt from federal income taxes     1,493         1,432         3,019         2,880
Interest on federal funds sold and securities
  purchased under reverse repurchase agreements        1,313           948         2,798         3,036
                                                     -------       -------      --------      --------
  TOTAL INTEREST INCOME                               93,826        89,332       185,632       178,535
INTEREST EXPENSE
Interest on deposits                                  30,283        28,247        59,805        56,376
Interest on federal funds purchased and securities
  sold under repurchase agreements                    11,612        12,145        22,862        25,026
Other interest expense                                 1,632           469         2,402           756
                                                     -------       -------      --------      --------
  TOTAL INTEREST EXPENSE                              43,527        40,861        85,069        82,158
                                                     -------       -------      --------      --------
NET INTEREST INCOME                                   50,299        48,471       100,563        96,377
Provision for loan losses                              1,357         1,364         2,265         3,508
                                                     -------       -------      --------      --------
NET INTEREST INCOME AFTER
  PROVISION FOR LOAN LOSSES                           48,942        47,107        98,298        92,869
NONINTEREST INCOME
Trust service income                                   2,841         2,382         5,881         4,764
Service charges on deposit accounts                    6,056         5,836        12,061        11,408
Other account charges, fees and commissions            8,135         7,190        15,860        14,035
Securities gains                                         410            50           410            46
Other income                                           1,369           880         2,561         1,885
                                                     -------       -------      --------      --------
  TOTAL NONINTEREST INCOME                            18,811        16,338        36,773        32,138
NONINTEREST EXPENSES
Salaries and employee benefits                        21,337        19,098        42,274        38,100
Net occupancy - premises                               2,400         2,330         4,799         4,452
Equipment expenses                                     3,471         3,008         6,460         6,113
Services and fees                                      5,692         5,182        11,350        10,140
FDIC insurance assessment                                155           507            90         1,005
Amortization of intangible assets                      2,398         2,056         4,703         3,991
Other expenses                                         6,285         6,412        12,394        12,708
                                                     -------       -------      --------      --------
  TOTAL NONINTEREST EXPENSES                          41,738        38,593        82,070        76,509
                                                     -------       -------      --------      --------
INCOME BEFORE INCOME TAXES                            26,015        24,852        53,001        48,498
Income taxes                                           8,473         8,665        17,784        16,942
                                                     -------       -------      --------      --------
NET INCOME                                           $17,542       $16,187       $35,217       $31,556
                                                     =======       =======      ========      ========

NET INCOME PER SHARE                                   $0.48         $0.46         $0.97         $0.90
                                                     =======       =======      ========      ========

WEIGHTED AVERAGE SHARES OUTSTANDING               36,386,808    34,910,683    36,386,808    34,910,683                




See notes to consolidated financial statements.




                     TRUSTMARK CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                ($ IN THOUSANDS)
                                   (Unaudited)





                                                                       Six months ended June 30,
                                                                       -------------------------
                                                                         1997            1996
                                                                       ---------       ---------
                                                                                 
OPERATING ACTIVITIES
Net income                                                             $  35,217       $  31,556
Adjustments to reconcile net income to net cash provided by 
  operating activities:
    Provision for loan losses                                              2,264           3,508
    Provision for depreciation and amortization                            9,619           8,656
    Net amortization (accretion) of securities                               145          (3,325)
    Securities gains                                                        (410)            (46)
    Gains and writedowns on other real estate                                (15)             (2)
    Other                                                                 12,264            (960)
    Increase in intangible assets                                         (3,899)         (5,279)
    Increase in deferred income taxes                                       (570)         (1,589)
    Increase in other assets                                              (6,330)           (927)
    (Decrease) increase in other liabilities                             (23,229)          1,552
                                                                       ---------       ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                 25,056          33,144
                                                                       ---------       ---------

INVESTING ACTIVITIES
Proceeds from calls and maturities of securities available for sale       81,772          87,579
Proceeds from calls and maturities of securities held to maturity        108,390         108,272
Proceeds from sales of securities available for sale                      53,237         155,905
Purchases of securities available for sale                              (249,473)       (392,145)
Purchases of securities held to maturity                                 (91,487)       (213,884)
Net decrease in federal funds sold and securities
  purchased under reverse repurchase agreements                           62,082          60,065
Net (increase) decrease in loans                                         (95,836)         47,342
Purchases of premises and equipment                                       (7,786)         (3,926)
Proceeds from sales of premises and equipment                                331              29
Proceeds from sales of other real estate                                   1,339           1,795
                                                                       ---------       ---------
NET CASH USED BY INVESTING ACTIVITIES                                   (137,431)       (148,968)
                                                                       ---------       ---------

FINANCING ACTIVITIES
Net increase in deposits                                                  99,987          76,740
Net (decrease) increase in federal funds purchased and
  securities sold under repurchase agreements                           (113,314)         79,321
Net increase in short-term borrowings                                     71,919     
Cash dividends paid                                                      (10,188)         (8,379)
                                                                       ---------       ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                 48,404         147,682
                                                                       ---------       ---------
(Decrease) increase in cash and cash equivalents                         (63,971)         31,858
Cash and cash equivalents at beginning of year                           337,090         299,006
                                                                       ---------       ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                             $ 273,119       $ 330,864
                                                                       =========       =========



See notes to consolidated financial statements.



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF FINANCIAL STATEMENT PRESENTATION AND PRINCIPLES
         OF CONSOLIDATION
     The accompanying unaudited condensed consolidated financial statements have
been prepared in conformity with generally  accepted  accounting  principles for
interim   financial   information  and  with  the  instructions  to  Form  10-Q.
Accordingly,  they do not include all of the information and footnotes  required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of Management,  all adjustments  (consisting of normal  recurring
accruals)  considered  necessary for the fair presentation of these consolidated
financial  statements  have been included.  The notes included  herein should be
read in  conjunction  with the notes to the  consolidated  financial  statements
included in Trustmark Corporation's (the Corporation) 1996 annual report on Form
10-K.
     The  consolidated   financial   statements  include  the  accounts  of  the
Corporation,  its wholly-owned  subsidiaries,  First Building Corporation,  F.S.
Corporation,  Trustmark  National  Bank (the Bank) and the  Bank's  wholly-owned
subsidiary,   Trustmark  Financial  Services,  Inc.  All  intercompany  profits,
balances and transactions have been eliminated.

NOTE 2 - LOANS
     The  following  table  summarizes  the activity in the  allowance  for loan
losses for the six month periods ended June 30, 1997 and 1996 ($ in thousands):



                                                     1997          1996
                                                    -------       -------
Balance at beginning of year                        $63,000       $62,000
Provision charged to expense                          2,265         3,508
Loans charged off                                    (4,411)       (4,380)
Recoveries                                            2,155         1,872
Allowance applicable to
 loans of acquired bank                                 791
                                                    -------       -------
Balance at end of period                            $63,800       $63,000
                                                    =======       =======

     At June 30, 1997, the recorded investment in commercial loans considered to
be impaired under Statement of Financial Accounting Standards (SFAS) No. 114 was
$11.4 million,  all of which were on a nonaccrual  basis.  As a result of direct
write-downs,   the  specific  allowance  related  to  these  impaired  loans  is
immaterial.  For the three  months  ended June 30,  1997,  the average  recorded
investment in impaired loans was approximately $11.5 million,  and the amount of
interest income recognized on impaired loans was immaterial.  Loans on which the
accrual of interest has been  discontinued  or reduced  totaled $13.3 million at
June 30, 1997. The foregone interest associated with such loans is immaterial.









NOTE 3 - CONTINGENCIES
     Twenty-three  suits are pending in federal court against the  Corporation's
subsidiary,  Trustmark  National  Bank,  relating to the placement of collateral
protection  insurance  (CPI) on particular  automobile and mobile home loans. On
September 18, 1995, one of the suits was certified as a mandatory  class action,
with the class broadly defined to include all persons who financed an automobile
(or other  property)  through  Trustmark  and whose  loans were  charged for CPI
premiums.  One of the CPI insurers,  the CPI underwriter and the insurance agent
are also  defendants  to the class action.  All  plaintiffs in pending suits are
members of the mandatory  class.  On January 10, 1996, the federal court entered
an order in the class action  enjoining all other pending  CPI-related  lawsuits
and  enjoining all future  CPI-related  lawsuits.  In November  1996, a proposed
classwide  settlement  filed in United  States  District  Court for the Southern
District of  Mississippi,  received  preliminary  court  approval.  The proposed
settlement  includes a cash payment of $4 million and forgiveness of uncollected
CPI debts.  Notices were mailed to approximately  6,000  borrowers.  Final court
approval of the proposed  settlement was the subject of a fairness  hearing held
by the United States  District Court on April 14, 1997. The District Court filed
a Memorandum  Opinion  approving the proposed  settlement  on June 5, 1997.  The
District Court entered a Final Judgment  consistent with the Memorandum  Opinion
on July 10, 1997. Three Class Members filed a Notice of Appeal on July 21, 1997,
appealing to the United  States Court of Appeals for the Fifth  Circuit from the
Final Judgment  entered July 10, 1997.  The effects of this proposed  settlement
are included in the consolidated financial statements.
     In addition, Trustmark is defendant in various pending and threatened legal
actions arising in the normal course of business.  In the opinion of Management,
and based on the  advice of legal  counsel,  the  ultimate  resolution  of these
matters  will not  have a  material  effect  on the  Corporation's  consolidated
financial statements.

NOTE 4 - STATEMENTS OF CASH FLOWS
     During the six months ended June 30, 1997 and 1996,  the  Corporation  paid
approximately $18.6 and $18.9 million, respectively, in income taxes. During the
six months ended June 30, 1997 and 1996,  the  Corporation  paid $79.9 and $82.1
million,  respectivley, in interest on deposit liabilities and other borrowings.
For the six months ended June 30, 1997 and 1996, noncash transfers from loans to
foreclosed properties were $1.1 million and $920 thousand, respectively.

NOTE 5 - RECENT PRONOUNCEMENTS
     In February 1997, the FASB issued SFAS No. 128, "Earnings per Share." SFAS
No. 128  establishes  standards for computing and presenting  earnings per share
(EPS) and applies to entities  with  publicly  held  common  stock or  potential
common stock.  This statement  replaces the  presentation  of primary EPS with a
presentation  of basic EPS and requires dual  presentation  of basic and diluted
EPS on  the  face  of the income statement for all entities with complex capital



structures.  This  statement is effective  for financial  statements  issued for
periods  ending  after  December  15,  1997.  Since  the  Corporation's  capital
structure would not be defined as complex, Management does not expect the impact
of this standard to affect the Corporation's disclosure of EPS.
     In  conjunction  with SFAS No.  128,  the FASB also  issued  SFAS No.  129,
"Disclosure of Information  about Capital  Structure." This statement  continues
the  requirements  to disclose  certain  information  about an entity's  capital
structure  that was found in previously  issued  accounting  standards,  but now
requires  these  disclosures  for all entities.  This statement is effective for
financial  statements  for periods  ending after  December  15, 1997.  Since the
Corporation has been disclosing the information  required by previous accounting
standards,  Management does not expect the impact of this standard to affect the
Corporation's disclosures of its capital structure.

NOTE 6 - BUSINESS COMBINATIONS
     On February 28, 1997, Trustmark Corporation completed its merger with First
Corinth  Corporation  (FCC) and its  subsidiary,  National  Bank of  Commerce of
Corinth (NBC). The Corporation issued approximately 1.5 million shares of common
stock in the merger  which was  accounted  for as a pooling of  interests.  As a
result  of  this  transaction,   the  Corporation  has  restated  its  financial
statements to include FCC and NBC as of January 1, 1997.  Prior year's financial
statements were not restated as the changes would have been immaterial.
     On May 13, 1997,  plans for the merger of Perry  County Bank,  New Augusta,
Mississippi  and  Trustmark  National  Bank were  announced.  Perry  County Bank
reported  total assets at March 31, 1997, of  approximately  $44 million and has
four  locations  serving Perry and Greene  counties.  The merger,  which will be
accounted for as a purchase,  is subject to the approval of the  stockholders of
Perry County Bank and applicable  regulatory  authorities  and is expected to be
completed during the third quarter of 1997.









ITEM 2.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
       AND RESULTS OF OPERATIONS
     The following  discussion and analysis  should be read in conjunction  with
the consolidated financial statements found elsewhere in this report.

FINANCIAL SUMMARY
     Trustmark  Corporation  reported net income of $17.5 million,  or $0.48 per
share for the second quarter of 1997,  compared with $16.2 million, or $0.46 per
share for the second  quarter of 1996.  Net income for the six months ended June
30, 1997 was $35.2 million, or $0.97 per share,  compared with $31.6 million, or
$0.90 per  share,  for the six months  ended  June 30,  1996.  The  increase  in
earnings reflects a higher level of net interest income,  continued  improvement
in other noninterest income and controlled noninterest expense growth.
     Total assets at June 30, 1997 increased  1.46% over year end 1996 to $5.270
billion,  while  stockholders'  equity  increased  7.72%  over year end 1996 and
equaled  $564.7  million.  The return on average assets for the six months ended
June 30, 1997 was 1.34% compared with 1.24% for the same period in 1996.

BUSINESS COMBINATIONS
     A strategic objective of the Corporation is to achieve asset growth through
mergers and acquisitions.  Management is continually evaluating new market areas
in which to expand and provide its financial services.
     On February 28, 1997, Trustmark Corporation completed its merger with First
Corinth  Corporation  (FCC) and its  subsidiary,  National  Bank of  Commerce of
Corinth (NBC).  At February 28, 1997, FCC and subsidiary had  approximately  $64
million in net loans,  $134  million in total  assets and $113  million in total
deposits.  The  Corporation  issued  approximately  1.5 million shares of common
stock in the merger  which was  accounted  for as a pooling of  interests.  As a
result  of  this  transaction,   the  Corporation  has  restated  its  financial
statements to include FCC and NBC as of January 1, 1997.  Prior years' financial
statements were not restated as the changes would have been immaterial.
     On May 13, 1997,  plans for the merger of Perry  County Bank,  New Augusta,
Mississippi  and  Trustmark  National  Bank were  announced.  Perry  County Bank
reported  total  assets at March 31, 1997 of  approximately  $44 million and has
four  locations  serving Perry and Greene  counties.  The merger,  which will be
accounted for as a purchase,  is subject to the approval of the  stockholders of
Perry County Bank and applicable  regulatory  authorities  and is expected to be
completed during the third quarter of 1997.

ASSET/LIABILITY MANAGEMENT AND LIQUIDITY
     A key objective of the Corporation's  asset/liability management program is
to quantify,  monitor and control interest rate risk and to assist Management in
maintaining  stability in the net interest  margin under  varying  interest rate
environments.  The Asset/Liability Committee,  consisting of executive officers,
sets the day-to-day  operating  guidelines and approves strategies affecting net
interest  income and  coordinates  activities  within board policy  limits.  The
primary tool utilized by this committee  is an  asset/liability  modeling system



used to  evaluate  exposure to interest  rate risk and to project  earnings  and
manage balance sheet growth.  The  Asset/Liability  Committees of both executive
officers  and the board of  directors  meet  monthly  to  evaluate  current  and
projected interest rate risk positions and review the balance sheet composition.
     The interest rate sensitivity gap analysis shown in the accompanying  table
compares the volume of rate sensitive assets against rate sensitive  liabilities
during the next year. This analysis is a relatively  straightforward  tool which
is  useful  mainly  in  highlighting  significant  short-term  repricing  volume
mismatches.  The table  presents the rate  sensitivity  gap analysis at June 30,
1997 ($ in thousands):
                                           Interest Sensitive Within
                                              90 days       One Year
                                            ----------    ----------
Total rate sensitive assets                $ 1,342,423   $ 2,067,241
Total rate sensitive liabilities             1,782,520     2,557,639
                                            ----------    ----------
Net gap                                    $  (440,097)  $  (490,398)
                                            ==========    ==========

     The analysis  indicates that the  Corporation is in a negative gap position
over the next three and  twelve  month  periods.  Management  believes  there is
adequate  flexibility  to  alter  the  overall  rate  sensitivity  structure  as
necessary to minimize exposure to changes in interest rates, should they occur.
     The Asset/Liability  Committee establishes quidelines by which they monitor
the  current  liquidity  position  to  ensure  adequate  funding  capacity.  The
Corporation's  goal is to maintain an adequate  liquidity position to compensate
for expected and unexpected  balance sheet fluctuations and to provide funds for
growth. This is accomplished through the active management of both the asset and
liability sides of the balance sheet and by maintaining  accessibility to local,
regional  and  national  funding  sources.  The ability to  maintain  consistent
earnings and adequate capital also enhances the Corporation's liquidity.

EARNING ASSETS
     The percentage of earning assets to total assets measures the effectiveness
of  Management's  efforts to invest  available funds into the most efficient and
profitable uses. Earning assets at June 30, 1997 were $4.815 billion,  or 91.38%
of total  assets,  compared with $4.681  billion,  or 90.12% of total assets for
December  31, 1996,  an increase of $134  million,  or 2.87%,  and is the direct
result of the FCC and NBC merger previously discussed.
     Loans are the largest  category of earning assets for the  Corporation  and
produce the highest level of interest income. At June 30, 1997, total loans were
$2.730 billion,  an increase of $95.3 million, or 3.62%, from the $2.635 billion
reported at December  31, 1996.  Approximately  $63 million of this growth comes
from the FCC and NBC  acquisition.  Loans secured by real estate were  primarily
responsible  for the remaining  increase in loans during the first six months of
1997. The  Corporation  has increased its residential and commercial real estate



loans  through  competitive  pricing,  superior  customer  service  and a retail
network of its community banks.
     The Corporation's  conservative lending policies have produced consistently
strong asset quality.  A measure of asset quality in the financial  institutions
industry is the level of  nonperforming  assets.  Nonperforming  assets  include
nonperforming loans,  consisting of nonaccrual and restructured loans, and other
real estate as reflected in the table below ($ in thousands):

                                                    June 30,        December 31,
                                              ------------------    -----------
                                                1997       1996         1996
                                              -------    -------      -------
Nonaccrual loans                              $13,291    $10,711      $ 8,390
Restructured loans                                  0          0            0
                                              -------    -------      -------
Nonperforming loans                            13,291     10,711        8,390
Other real estate (ORE)                         2,471      3,108        2,734
                                              -------    -------      -------
Nonperforming assets                           15,762     13,819       11,124
Accruing loans past due 90 days or more         2,380      2,163        2,407
                                              -------    -------      -------
Total nonperforming assets and
  loans past due 90 days or more              $18,142    $15,982      $13,531
                                              =======    =======      =======

Nonperforming assets/Total loans + ORE           0.58%      0.55%        0.42%
                                              =======    =======      ======= 

     As seen above, the  Corporation's  level of nonperforming  assets and loans
past due 90 days or more at June 30,  1997 was  somewhat  higher  than  both the
December  31 and June  30,  1996  levels.  In  spite  of  these  increases,  the
Corporation's level of nonperforming  assets compares very favorably to those of
its peer group. The Corporation has controlled its level of nonperforming assets
due to strong  underwriting  standards,  consistent credit reviews and a prudent
loan  charge-off  policy.  At June  30,  1997,  Management  is not  aware of any
additional  credits,  other than those identified above, where serious doubts as
to the repayment of principal and interest exist.
     The allowance for loan losses is maintained at a level that  Management and
the board of directors  believe is adequate to absorb  estimated losses inherent
in the loan portfolio,  plus estimated losses  associated with off-balance sheet
credit  instruments  such as letters of credit and unfunded  lines of credit.  A
formal review is prepared quarterly to assess the risk in the loan portfolio and
to determine  the adequacy of the  allowance  for loan losses.  This analysis is
presented to the Credit Policy Committee with subsequent  review and approval by
the board of  directors.  At June 30, 1997,  the  allowance  for loan losses was
$63.8 million,  representing 2.34% of total loans outstanding and providing 480%
coverage of nonperforming loans. This compares with an allowance for loan losses
of $63.0  million  at  December  31,  1996,  representing  2.39% of total  loans
outstanding and providing 751% coverage of nonperforming loans.
     Net  charge-offs  were $2.256  million or .17% of average loans for the six
months ended June 30, 1997,  down $252 thousand  from $2.508  million or .20% of



average loans for the six months ended June 30, 1996. The Corporation's level of
net charge-offs for 1997 compares favorably to its peer group.
     The  securities  portfolio  is  utilized  to  provide a quality  investment
alternative for available funds and a stable source of interest income.  At June
30, 1997,  securities  available for sale (AFS), with a carrying value of $644.9
million,  and securities held to maturity (HTM), with a carrying value of $1.410
billion,  combined to create a securities  portfolio totaling $2.055 billion, an
increase  of $101  million  or 5.18% from  December  31,  1996.  The FCC and NBC
acquisition previously mentioned accounted for approximately $54 million of this
growth.  Growth  has also  come in the  area of  shorter  term U. S.  Government
securities  that have provided the Corporation a greater degree of liquidity and
additional collateral for pledging purposes.
     Management continues to stress credit quality as one of the strategic goals
of the  securities  portfolio.  This is clearly  visible as more than 87% of the
portfolio is invested in U. S. Government and Agency securities.
     At June 30, 1997, securities AFS had a carrying value of $644.9 million and
an amortized  cost of $636.3  million.  This compares  with a carrying  value of
$527.9  million and an amortized cost of $522.7 million at December 31, 1996. At
June 30, 1997, gross unrealized gains were $11.7 million on securities AFS while
gross unrealized  losses were $3.1 million.  Net unrealized gains are shown as a
separate  component  of  stockholders'  equity,  net of taxes and  equaled  $5.3
million at June 30, 1997.
     The carrying  value of securities  HTM was $1.410  billion at June 30, 1997
compared with $1.425  billion at year end 1996. The fair value of HTM securities
at June 30, 1997 was $1.413  billion  compared  with $1.432  billion at year end
1996. Gross unrealized gains were $10.8 million and gross unrealized losses were
$7.4 million on securities HTM at June 30, 1997.
     Federal  funds  sold and  securities  purchased  under  reverse  repurchase
agreements were $30.6 million at June 30, 1997, a decrease of $62.1 million when
compared  with year end 1996.  The  Corporation  utilizes  these  products  as a
short-term investment alternative whenever it has excess liquidity.  The decline
during the first six months of 1997 reflects  Management's decision to invest in
higher yielding loans and securities.

DEPOSITS AND OTHER INTEREST-BEARING LIABILITIES
     Deposits  originating  within  the  communities  served by the Bank are the
primary source of funding for the Corporation's  earning assets.  Total deposits
were $3.697  billion at June 30, 1997, an increase of $100.0  million,  or 2.8%,
over  year end  1996.  The  acquisition  of FCC and NBC is  responsible  for the
majority  of this  growth.  In  regard  to the  total  change,  interest-bearing
deposits grew $146.5  million when comparing June 30, 1997 to December 31, 1996.
Of this amount,  the  acquisition of FCC and NBC contributed  approximately  $91
million. The remaining growth in interest-bearing deposits is linked directly to
substantial  increases in certificates of deposit. The Corporation has continued
to bring in new core deposits  from a special  certificates  of deposit  program
that  began in 1996.  In  addition,  purchases  of  certificates  of  deposit of



$100,000 or more have grown primarily from governmental  units who traditionally
have seasonal increases in receipts.
     Federal funds  purchased were $101.4 million at June 30, 1997 and decreased
$100.6  million  when  compared  with  year  end  1996.  Securities  sold  under
repurchase  agreements  totaled  $752.5  million at June 30, 1997, a decrease of
$12.7  million  since year end 1996.  Also  included in this category are demand
notes (demand notes) issued to the U. S. Treasury. At June 30, 1997, the balance
in demand  notes was $98.3  million  compared to $26.4  million at December  31,
1996. The Corporation has begun to increase its utilization of demand notes as a
low cost source of funding.  Because of the funding available from demand notes,
the Corporation was able to reduce its overall need for funds from federal funds
purchased and securities sold under repurchase agreements.

CONTINGENCIES
     Twenty-three  suits are pending in federal court against the  Corporation's
subsidiary,  Trustmark  National  Bank,  relating to the placement of collateral
protection  insurance  (CPI) on particular  automobile and mobile home loans. On
September 18, 1995, one of the suits was certified as a mandatory  class action,
with the class broadly defined to include all persons who financed an automobile
(or other  property)  through  Trustmark  and whose  loans were  charged for CPI
premiums.  One of the CPI insurers,  the CPI underwriter and the insurance agent
are also  defendants  to the class action.  All  plaintiffs in pending suits are
members of the mandatory  class.  On January 10, 1996, the federal court entered
an order in the class action  enjoining all other pending  CPI-related  lawsuits
and  enjoining all future  CPI-related  lawsuits.  In November  1996, a proposed
classwide  settlement,  filed in United States  District  Court for the Southern
District of  Mississippi,  received  preliminary  court  approval.  The proposed
settlement  includes a cash payment of $4 million and forgiveness of uncollected
CPI debts.  Notices were mailed to approximately  6,000  borrowers.  Final court
approval of the proposed  settlement was the subject of a fairness  hearing held
by the United States  District Court on April 14, 1997. The District Court filed
a Memorandum  Opinion  approving the proposed  settlement  on June 5, 1997.  The
District Court entered a Final Judgment  consistent with the Memorandum  Opinion
on July 10, 1997. Three Class Members filed a Notice of Appeal on July 21, 1997,
appealing to the United  States Court of Appeals for the Fifth  Circuit from the
Final Judgment  entered July 10, 1997.  The effects of this proposed  settlement
are included in the consolidated financial statements.
     In addition, Trustmark is defendant in various other pending and threatened
legal  actions  arising  in the normal  course of  business.  In the  opinion of
Management, and based on the advice of legal counsel, the ultimate resolution of
these matters will not have a material effect on the Corporation's  consolidated
financial statements.

STOCKHOLDERS' EQUITY
     The regulatory  capital ratios for the  Corporation  and the Bank are shown
below  compared  to the  minimums  that are  currently  required  under  capital
adequacy standards imposed by their regulators. Management believes, at June 30,
1997, that the Corporation and the Bank meet all capital  adequacy  requirements



to which they are subject.  The most recent  notification from the Office of the
Comptroller  of the  Currency  categorized  the  Bank as well  capitalized.  The
Corporation's  and the Bank's  actual,  as well as minimum,  regulatory  capital
amounts  and  ratios at June 30,  1997 are  presented  in the table  below ($ in
thousands):
                                              Actual          Minimum Regulatory
                                        Regulatory Capital     Capital Required
                                        ------------------    -----------------
                                         Amount     Ratio      Amount    Ratio
                                        --------  -------    --------  --------
Total Capital (to Risk Weighted Assets)
     Trustmark Corporation              $588,240   19.82%    $237,388    8.00%
     Trustmark National Bank            $567,003   19.19%    $236,379    8.00%
Tier 1 Capital (to Risk Weighted Assets)
     Trustmark Corporation              $550,818   18.56%    $118,694    4.00%
     Trustmark National Bank            $529,737   17.93%    $118,190    4.00%
Tier 1 Capital (to Average Assets)
     Trustmark Corporation              $550,818   10.38%    $212,193    4.00%
     Trustmark National Bank            $529,737   10.01%    $211,664    4.00%

     At June 30,  1997,  the  Corporation  had  stockholders'  equity  of $564.7
million, which contained a net unrealized gain on securities available for sale,
net of taxes, of $5.3 million.  This compares to total  stockholders'  equity at
December 31, 1996 of $524.2  million,  which  contained a net unrealized gain on
securities available for sale, net of taxes, of $3.2 million.
     Based on a dividend payout ratio of 28.87%, the Corporation retained 71.13%
of its  earnings  during the first six months of 1997,  generating  an  internal
capital growth rate of 9.21%. Dividends for the second quarter of 1997 were $.14
per share compared to $.12 per share for the second quarter of 1996.  Book value
for the  Corporation's  common stock was $15.52 at June 30, 1997,  compared with
the closing market price of $28.00.
     In connection with the proposed Perry County Bank merger, the Corporation's
board of directors has  authorized  the  Corporation  to purchase  shares of its
common  stock in the open market or in private  sales in an amount not to exceed
the  estimated  number of shares to be issued in the merger.  During  July,  the
Corporation  had  purchased  approximately  19,000  shares of its  common  stock
bringing its number of common shares outstanding to 36,367,808.

NET INTEREST INCOME
     Net interest  income (NII) is interest  income  generated by earning assets
reduced by the interest  expense of funding those  assets.  NII is the principal
source of  income  for the  Corporation.  Consequently,  changes  in the mix and
volume of earning  assets and  interest-bearing  liabilities,  and their related
yields and interest rates, can have a major impact on earnings.
     For the first half of 1997,  the  Corporation's  level of NII  increased by
$4.2  million,  or  4.3%,  when  compared  with  the same  period  in 1996.  The
improvement  in NII for 1997 was due to more  rapid  growth of  average  earning
assets when compared to interest-bearing liabilities  combined with a relatively



stable  interest  rate  environment.  This  analysis  would also be true for the
second quarter of 1997 when compared with the same period in 1996.
     For the first half of 1997,  average  earning  assets  increased  3.5% when
compared  to the  first  half of 1996.  This was  driven by a 6.5%  increase  in
average loans.  When this growth was combined with  relatively  stable  interest
rates,  the yield on average earning assets increased by eight basis points when
compared to the first half of 1996. This combination  resulted in an increase in
total interest income of $7.1 million, or 4.0%, when comparing the first half of
1997 with 1996.
     Average interest-bearing liabilities grew by 1.28% during the first half of
1997. Interest-bearing deposits experienced growth of 3.9% during the first half
of 1997 while  federal  funds  purchased and  securities  sold under  repurchase
agreements declined 9.5%. In addition,  the Corporation's  increased utilization
of demand notes during the second quarter of 1997 led to  substantial  growth in
this  category  when  comparing  the first half of 1997 and 1996. As a result of
these factors,  total interest expense  increased by $2.9 million when comparing
the first half of 1997 to the same time in 1996.
     The table below  illustrates  the changes in the net  interest  margin as a
percentage of average earning assets for the periods shown:

                                             Six Months Ended
                                                 June 30,
                                            ------------------
                                            1997          1996
                                            ----          ----
Yield on interest-earning assets-FTE        7.86%         7.78%
Rate on interest-bearing liabilities        3.54%         3.53%
                                            ----          ----
Net interest margin-FTE                     4.32%         4.25%
                                            ====          ====

     The fully  taxable  equivalent  (FTE) yield on  tax-exempt  income has been
computed  based on a 35% federal  marginal tax rate for all periods  shown.  The
Corporation will continue to take the necessary precautions to minimize exposure
to changes in interest rates.

PROVISION FOR LOAN LOSSES
     The  provision  for loan losses  reflects  Management's  assessment  of the
adequacy of the allowance for loan losses to absorb potential  write-offs in the
loan  portfolio.  Factors  considered  in  the  assessment  include  growth  and
composition of the loan portfolio,  historical  credit loss experience,  current
and  anticipated   economic  conditions  and  changes  in  borrowers'  financial
positions.  During the first half of 1997, the Corporation's  provision for loan
losses was $2.3 million  compared  with $3.5 million for the first half of 1996.
The increase in the  provision  during 1996 can be  attributed  to  Management's
decision to raise the  allowance  for loan losses  given the overall  growth and
composition of the loan portfolio.

NONINTEREST INCOME
     The Corporation  stresses the importance of growth in noninterest income as
one of its key long-term strategies. This was accomplished during the first half
of 1997, as noninterest income, excluding securities gains, increased 13.3% when



compared  with  the  same  period  in  1996. By  comparison, noninterest income 
increased  13.0%  during the second  quarter of 1997 when compared  to the same 
period in 1996.
     The largest single category of noninterest  income,  other account charges,
fees and commissions, increased $1.8 million, or 13.0%, during the first half of
1997. The major contributors to the growth in this category during these periods
were fees generated from  residential  mortgage  servicing,  discount  brokerage
services,  credit cards, ATMs and a variety of other fee producing  products and
services.
     Service charges for the first half of 1997 grew by $653 thousand,  or 5.7%,
when compared with the first half of 1996.  This increase can be attributed to a
reduction  in the  amount  of  waived  service  charges  and a higher  volume of
consumer account activity.
     Trust  service  income  increased by $1.1 million  during the first half of
1997  as  the  Bank  continued  to be  one of the  largest  providers  of  asset
management  services  in  Mississippi.  At June 30,  1997,  the  Bank had  trust
accounts with an asset market value of approximately $5.1 billion.
     Gross  securities gains of $410 thousand were realized during the first six
months of 1997 because of calls and  dispositions  of  securities  classified as
available for sale.  There were no sales of securities  held to maturity  during
the first half of 1997.

NONINTEREST EXPENSE
     Another  long-term  strategy of the  Corporation  is to continue to provide
quality  service to  customers  within the context of economic  discipline.  The
efficiency ratio, a key indicator of the control of noninterest  expense and the
growth of noninterest  income, was 58.7% for the first six months ended June 30,
1997 and  59.5%  for the  second  quarter  of 1997.  Total  noninterest  expense
increased 7.3% during the first six months of 1997 compared with 8.1% during the
second quarter of 1997.
     Salaries and employee  benefits continue to comprise the largest portion of
noninterest  expenses and increased $4.2 million,  or 11.0%, when comparing 1997
with 1996. The primary  reasons for the increase were  enhancements  to employee
benefit  plans and  additional  personnel.  The number of  full-time  equivalent
employees  totaled  2,335  at June 30,  1997  (including  45 as a result  of the
acquisition of FCC and NBC) and 2,198 at June 30, 1996.
     Services and fees  increased  $1.2 million when comparing the first half of
1997 to the  same  period  in  1996.  Increased  costs  for  professional  fees,
advertising and communication expense contributed to this increase.
     Several  changes in the FDIC assessment took place during 1996 and 1997 and
resulted in a decline of the FDIC assessment by $915 thousand when comparing the
first  half of 1997 to the same  period in 1996.  As a result of the  passage on
September 30, 1996 of the Deposit  Insurance  Funds  Act(DIFA),  the Corporation
received a refund of its fourth quarter FDIC assessment on January 2, 1997. This
was offset  somewhat by the new Financing  Corporation  (FICO)  assessment  that
began in 1997  for both  Bank  Insurance  Fund  (BIF)  and  Savings  Association
Insurance  Fund  (SAIF)  assessable  deposits.  For the first half of 1996,  the
Corporation  paid an FDIC  assessment  on its deposits  insured by the SAIF at a
rate of $.23 per $100 of SAIF assessable  deposits.  This assessment was reduced
to zero by the DIFA legislation which was effective for 1997.



     The  amortization  of  intangible   assets  increased  $712  thousand  when
comparing  the  first  half of 1997 with the same  time in 1996.  The  amount of
mortgages  serviced  increased  11.6% when comparing June 30, 1997 with June 30,
1996  and  provided  a larger  base of  mortgage  servicing  rights  that  began
amortization during that period.

INCOME TAXES
     For the six months ended June 30, 1997,  the  Corporation's  effective  tax
rate was  33.6%  compared  with  34.9% for the  first  six  months of 1996.  The
decrease in the Corporation's effective tax rate is due primarily to an increase
in tax-exempt interest as a percentage of pretax income.

OFF-BALANCE SHEET INSTRUMENTS
     The Corporation's  principal  objective in issuing derivatives for purposes
other than trading is asset/liability management. To achieve that objective, the
Corporation enters into forward interest rate contracts involving commitments to
sell mortgages originated or purchased by the Corporation. Interest rate forward
contracts are commitments to either purchase or sell a financial instrument at a
specific future date for a specified price and may be settled in cash or through
delivery of the financial  instrument.  These contracts allow the Corporation to
fix the interest rate at which it can offer  mortgage  loans to its customers or
purchase  mortgages from other  financial  institutions.  Gains or losses on the
sale of mortgages  in the  secondary  market are  recorded  upon the sale of the
mortgages  and  included in other  income.  Any  decline in the market  value of
mortgages  which are pending  sale in the  secondary  market and are held by the
Corporation at the end of a financial  reporting  period,  is recognized at that
time. As of June 30, 1997, the Corporation's  exposure under commitments to sell
mortgages is  immaterial.  The remaining  maturity on all forward  interest rate
contracts is less than one year.

REGULATORY MATTERS
     In February 1997, the FASB issued SFAS No. 128,  "Earnings Per Share." SFAS
No. 128  establishes  standards for computing and presenting  earnings per share
(EPS) and applies to entities  with  publicly  held  common  stock or  potential
common stock.  This statement  replaces the  presentation  of primary EPS with a
presentation  of basic EPS and requires dual  presentation  of basic and diluted
EPS on the face of the income  statement for all entities  with complex  capital
structures.  This  statement is effective  for financial  statements  issued for
periods  ending  after  December  15,  1997.  Since  the  Corporation's  capital
structure would not be defined as complex, Management does not expect the impact
of this standard to affect the Corporation's disclosure of EPS.
     In  conjunction  with SFAS No.  128,  the FASB also  issued  SFAS No.  129,
"Disclosure of Information  about Capital  Structure." This statement  continues
the  requirements  to disclose  certain  information  about an entity's  capital



structure  that was found in  previously  issued  accounting  standards  but now
requires  these  disclosures  for all entities.  This statement is effective for
financial  statements  for periods  ending after  December  15, 1997.  Since the
Corporation has been disclosing the information  required by previous accounting
standards,  Management does not expect the impact of this standard to affect the
Corporation's disclosures of its capital structure.

OTHER MATTERS
     On May 13, 1997, Frank Day, Chairman of the Board of Trustmark  Corporation
and Trustmark National Bank, announced that Richard G. Hickson had been named by
the board of directors to the position of President and Chief Executive  Officer
of  Trustmark  Corporation  and Vice  Chairman  and Chief  Executive  Officer of
Trustmark National Bank. Mr. Hickson, 52, had served since 1995 as President and
Chief  Operating  Officer  of  SouthTrust  Bank of  Georgia,  N.A.  and has been
involved in banking since 1971 with various banks in the southeast and southwest
United States.
     The  Corporation is in the process of identifying the systems that could be
affected  by the year 2000 issue and is  developing  an  implementation  plan to
resolve the issue. The Corporation believes, with the appropriate modifications,
it will be able to operate  its  time-sensitive  business  application  software
programs through the turn of the century.



                           Part II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
     There were no material  developments  for the  quarter  ended June 30, 1997
other than those disclosed in the Notes to Consolidated Financial Statements and
Management's Discussion and Analysis of this Form 10-Q.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
1. The following  exhibits are included herein:
   
   (27) Financial Data Schedule

     There were no reports on Form 8-K filed  during the quarter  ended June 30,
1997.



                                   SIGNATURES

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


By: /s/ Frank R. Day
    ---------------------------------------------------------------------------
        Frank R. Day                        Chairman of the Board

Date:   August 12, 1997

By: /s/ Richard G. Hickson
    ---------------------------------------------------------------------------
        Richard G. Hickson                  President & Chief Executive Officer

Date:   August 12, 1997

By: /s/ Gerard R. Host
    ---------------------------------------------------------------------------
        Gerard R. Host                      Treasurer

Date:   August 12, 1997




                            EXHIBIT INDEX


Exhibit Number                                   Description
- --------------                               -----------------------
     27                                      Financial Data Schedule