U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
                       THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTER ENDED JUNE 30, 2005               COMMISSION FILE NUMBER 1-07094

                           EASTGROUP PROPERTIES, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

MARYLAND                                                         13-2711135
(State or other jurisdiction                                  (I.R.S. Employer
of incorporation or organization)                            Identification No.)

300 ONE JACKSON PLACE
188 EAST CAPITOL STREET
JACKSON, MISSISSIPPI                                               39201
(Address of principal executive offices)                         (Zip code)

Registrant's telephone number:  (601) 354-3555

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  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). YES (x) NO ( )

The number of shares of common stock, $.0001 par value, outstanding as of August
3, 2005 was 22,012,320.



                           EASTGROUP PROPERTIES, INC.

                                    FORM 10-Q

                                TABLE OF CONTENTS
                       FOR THE QUARTER ENDED JUNE 30, 2005



                                                                                        Pages
                                                                                  
PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Consolidated balance sheets, June 30, 2005 (unaudited)
          and December 31, 2004                                                           3

          Consolidated statements of income for the three and six months
          ended June 30, 2005 and 2004 (unaudited)                                        4

          Consolidated statement of changes in stockholders' equity for the
          six months ended June 30, 2005 (unaudited)                                      5

          Consolidated statements of cash flows for the six months
          ended June 30, 2005 and 2004 (unaudited)                                        6

          Notes to consolidated financial statements (unaudited)                          7

Item 2.   Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                                      11

Item 3.   Quantitative and Qualitative Disclosures About Market Risk                     22

Item 4.   Controls and Procedures                                                        23

PART II.  OTHER INFORMATION

Item 4.   Submission of Matters to a Vote of Security Holders                            23

Item 6.   Exhibits                                                                       23

SIGNATURES

Authorized signatures                                                                    24




                           EASTGROUP PROPERTIES, INC.
                           CONSOLIDATED BALANCE SHEETS
               (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)



                                                                                    June 30, 2005              December 31, 2004
                                                                                  ------------------------------------------------
                                                                                     (Unaudited)
                                                                                                                
ASSETS
 Real estate properties.........................................................  $       905,877                        845,139
 Development....................................................................           51,122                         39,330
                                                                                  ------------------------------------------------
                                                                                          956,999                        884,469
  Less accumulated depreciation.................................................         (189,797)                      (174,662)
                                                                                  ------------------------------------------------
                                                                                          767,202                        709,807
                                                                                  ------------------------------------------------

 Real estate held for sale......................................................              975                          2,637
 Unconsolidated investment......................................................            2,570                          9,256
 Mortgage loans receivable......................................................              800                          7,550
 Cash...........................................................................            1,030                          1,208
 Other assets...................................................................           42,486                         38,206
                                                                                  ------------------------------------------------
  TOTAL ASSETS..................................................................  $       815,063                        768,664
                                                                                  ================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
 Mortgage notes payable.........................................................  $       321,648                        303,674
 Notes payable to banks.........................................................           88,050                         86,431
 Accounts payable & accrued expenses............................................           19,028                         16,181
 Other liabilities..............................................................            9,410                          8,688
                                                                                  -----------------------------------------------
                                                                                          438,136                        414,974
                                                                                  -----------------------------------------------

                                                                                  -----------------------------------------------
Minority interest in joint venture..............................................            1,850                          1,884
                                                                                  -----------------------------------------------

STOCKHOLDERS' EQUITY
 Series C Preferred Shares; $.0001 par value; 600,000 shares authorized;
  no shares issued..............................................................                -                              -
 Series D 7.95% Cumulative Redeemable Preferred Shares and additional
  paid-in capital; $.0001 par value; 1,320,000 shares authorized and issued;
  stated liquidation preference of $33,000......................................           32,326                         32,326
 Common shares; $.0001 par value; 68,080,000 shares authorized;
  22,011,935 shares issued and outstanding at June 30, 2005 and
  21,059,164 at December 31, 2004...............................................                2                              2
 Excess shares; $.0001 par value; 30,000,000 shares authorized;
  no shares issued..............................................................                -                              -
 Additional paid-in capital on common shares....................................          391,198                        357,011
 Distributions in excess of earnings............................................          (45,982)                       (35,207)
 Accumulated other comprehensive income.........................................               19                             14
 Unearned compensation..........................................................           (2,486)                        (2,340)
                                                                                  -----------------------------------------------
                                                                                          375,077                        351,806
                                                                                  -----------------------------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY......................................  $       815,063                        768,664
                                                                                  ===============================================


See accompanying notes to consolidated financial statements.




                           EASTGROUP PROPERTIES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)



                                                                Three Months Ended           Six Months Ended
                                                                     June 30,                    June 30,
                                                             ----------------------------------------------------
                                                                 2005          2004          2005          2004
                                                             ----------------------------------------------------
                                                                                                
REVENUES
 Income from real estate operations....................      $ 31,121        27,858        61,320        55,209
 Equity in earnings of unconsolidated investment.......           127             -           289             -
 Mortgage interest income..............................            79             -           198             -
 Other.................................................           106            79           181           111
                                                             ----------------------------------------------------
                                                               31,433        27,937        61,988        55,320
                                                             ----------------------------------------------------
EXPENSES
 Operating expenses from real estate operations........         8,778         7,916        17,201        15,499
 Interest..............................................         5,832         4,990        11,770         9,876
 Depreciation and amortization.........................         9,751         8,225        18,786        16,388
 General and administrative............................         1,795         1,568         3,693         3,244
 Minority interest in joint venture....................           114           123           243           244
                                                             ----------------------------------------------------
                                                               26,270        22,822        51,693        45,251
                                                             ----------------------------------------------------

INCOME FROM CONTINUING OPERATIONS......................         5,163         5,115        10,295        10,069

DISCONTINUED OPERATIONS
 Income (loss) from real estate operations.............           (29)          105            (2)          163
 Gain on sale of real estate investments...............           754            61         1,131            61
                                                             ----------------------------------------------------
INCOME FROM DISCONTINUED OPERATIONS ...................           725           166         1,129           224
                                                             ----------------------------------------------------

NET INCOME.............................................         5,888         5,281        11,424        10,293

  Preferred dividends-Series D.........................           656           656         1,312         1,312
                                                             ----------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS............      $  5,232         4,625        10,112         8,981
                                                             ====================================================

BASIC PER COMMON SHARE DATA............................
 Income from continuing operations.....................      $    .21           .21           .42           .42
 Income from discontinued operations...................           .03           .01           .05           .01
                                                             ----------------------------------------------------
 Net income available to common stockholders...........      $    .24           .22           .47           .43
                                                             ====================================================

 Weighted average shares outstanding...................        21,755        20,745        21,326        20,716
                                                             ====================================================

DILUTED PER COMMON SHARE DATA
 Income from continuing operations.....................      $    .21           .21           .42           .42
 Income from discontinued operations...................           .03           .01           .05           .01
                                                             ----------------------------------------------------
 Net income available to common stockholders...........      $    .24           .22           .47           .43
                                                             ====================================================

 Weighted average shares outstanding...................        22,073        21,142        21,638        21,128
                                                             ====================================================

Dividends declared per common share....................      $   .485          .480          .970          .960


See accompanying notes to consolidated financial statements.





                           EASTGROUP PROPERTIES, INC.
                        CONSOLIDATED STATEMENT OF CHANGES
                             IN STOCKHOLDERS' EQUITY
               (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
                                   (UNAUDITED)



                                                                                                                Accumulated
                                                                      Additional                Distributions      Other
                                                 Preferred   Common    Paid-In      Unearned      In Excess    Comprehensive
                                                   Stock     Stock     Capital    Compensation   Of Earnings      Income      Total
                                                 -----------------------------------------------------------------------------------
                                                                                                          
BALANCE, DECEMBER 31, 2004.....................  $ 32,326       2      357,011       (2,340)       (35,207)          14     351,806
 Comprehensive income
   Net income..................................         -       -            -            -         11,424            -      11,424
   Net unrealized change in cash flow hedge....         -       -            -            -              -            5           5
                                                                                                                            --------
     Total comprehensive income................                                                                              11,429
                                                                                                                            --------
 Common dividends declared - $.97 per share....         -       -            -            -        (20,887)           -     (20,887)
 Preferred stock dividends declared -
  $.9938 per share.............................         -       -            -            -         (1,312)           -      (1,312)
 Issuance of 860,000 shares of common stock,
  common stock offering........................         -       -       31,597            -              -            -      31,597
 Stock-based compensation, net of forfeitures..                 -        2,417         (146)             -            -       2,271
 Issuance of 4,600 shares of common stock,
  dividend reinvestment plan...................         -       -          183            -              -            -         183
 Other.........................................         -       -          (10)           -              -            -         (10)
                                                 -----------------------------------------------------------------------------------
BALANCE, JUNE 30, 2005.........................  $ 32,326       2      391,198       (2,486)       (45,982)          19     375,077
                                                 ===================================================================================


See accompanying notes to consolidated financial statements.



                           EASTGROUP PROPERTIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                                   Six Months Ended
                                                                                                       June 30,
                                                                                          ---------------------------------
                                                                                               2005                2004
                                                                                          ---------------------------------
                                                                                                              
OPERATING ACTIVITIES
  Net income..........................................................................    $   11,424              10,293
  Adjustments to reconcile net income to net cash provided by operating activities:
   Depreciation and amortization from continuing operations...........................        18,786              16,388
   Depreciation and amortization from discontinued operations.........................            72                 197
   Minority interest depreciation and amortization....................................           (70)                (71)
   Gain on sale of real estate investments from discontinued operations...............        (1,131)                (61)
   Stock-based compensation expense...................................................         1,004                 597
   Equity in earnings of unconsolidated investment net of distributions...............            41                   -
   Changes in operating assets and liabilities:
     Accrued income and other assets..................................................          (342)             (2,232)
     Accounts payable, accrued expenses and prepaid rent..............................         2,185               3,397
                                                                                          ---------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES.............................................        31,969              28,508
                                                                                          ---------------------------------

INVESTING ACTIVITIES
  Real estate development.............................................................       (25,587)             (6,386)
  Purchases of real estate............................................................       (23,891)             (8,140)
  Repayments on mortgage loans receivable.............................................         6,750                   -
  Distributions from unconsolidated investment........................................         6,645                   -
  Proceeds from sale of real estate investments.......................................         5,795                 746
  Real estate improvements............................................................        (5,077)             (4,877)
  Changes in other assets and other liabilities.......................................           (94)             (2,185)
                                                                                          ---------------------------------
NET CASH USED IN INVESTING ACTIVITIES.................................................       (35,459)            (20,842)
                                                                                          ---------------------------------

FINANCING ACTIVITIES
  Proceeds from bank borrowings.......................................................        71,417              65,476
  Repayments on bank borrowings.......................................................       (69,798)            (42,529)
  Principal payments on mortgage notes payable........................................        (7,935)             (6,837)
  Debt issuance costs.................................................................           (85)                (85)
  Distributions paid to stockholders..................................................       (22,028)            (21,227)
  Proceeds from common stock offering.................................................        31,597                   -
  Proceeds from exercise of stock options.............................................         1,218               1,286
  Proceeds from dividend reinvestment plan............................................           183                 173
  Other...............................................................................        (1,257)             (3,601)
                                                                                          ---------------------------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES...................................         3,312              (7,344)
                                                                                          ---------------------------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS......................................          (178)                322
  CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD....................................         1,208               1,786
                                                                                          ---------------------------------
  CASH AND CASH EQUIVALENTS AT END OF PERIOD..........................................    $    1,030               2,108
                                                                                          =================================

SUPPLEMENTAL CASH FLOW INFORMATION
  Cash paid for interest, net of amount capitalized of $1,069 and $910 for 2005
   and 2004, respectively.............................................................    $   11,413               9,543
  Fair value of debt assumed by the Company in the purchase of real estate............        26,057               2,091
  Common stock awards issued to employees and directors, net of forfeitures...........         1,007               1,047


See accompanying notes to consolidated financial statements.



             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(1) BASIS OF PRESENTATION

     The accompanying  unaudited financial  statements of EastGroup  Properties,
Inc.  ("EastGroup"  or "the  Company")  have been  prepared in  accordance  with
accounting  principles generally accepted in the United States of America (GAAP)
for interim  financial  information  and with the  instructions to Form 10-Q and
Rule  10-01 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete  financial  statements.  In management's  opinion,  all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation  have been  included.  The financial  statements  should be read in
conjunction with the 2004 annual report and the notes thereto.

(2) USE OF ESTIMATES

     The  preparation of financial  statements in conformity  with GAAP requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities  and revenues and expenses  during the reporting  period,
and to disclose  material  contingent  assets and liabilities at the date of the
financial statements. Actual results could differ from those estimates.

(3)  RECLASSIFICATIONS

     Certain  reclassifications  have been made in the 2004 financial statements
to conform to the 2005 presentation.

(4) REAL ESTATE PROPERTIES

     Geographically, the Company's investments are concentrated in major Sunbelt
market areas of the United  States,  primarily in the states of Florida,  Texas,
California and Arizona.  The Company applies  Statement of Financial  Accounting
Standards (SFAS) No. 144, which requires that long-lived  assets be reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable. Real estate properties to be
held and used are  reported at the lower of the  carrying  amount or fair value.
Depreciation of buildings and other  improvements,  including personal property,
is computed  using the  straight-line  method  over  estimated  useful  lives of
generally 40 years for buildings and 3 to 15 years for improvements and personal
property.  Building  improvements are capitalized,  while maintenance and repair
expenses  are  charged to  expense  as  incurred.  Significant  renovations  and
improvements  that  extend  the  useful  life  of  or  improve  the  assets  are
capitalized. Depreciation expense for continuing and discontinued operations was
$8,205,000  and  $15,969,000  for the three and six months  ended June 30, 2005,
respectively,  and $7,346,000 and  $14,641,000 for the same periods in 2004. The
Company's real estate  properties at June 30, 2005 and December 31, 2004 were as
follows:


                                                                    ---------------------------------------
                                                                      June 30, 2005     December 31, 2004
                                                                    ---------------------------------------
                                                                                 (In thousands)
                                                                                          
        Real estate properties:
           Land................................................     $       148,372               139,857
           Buildings and building improvements.................             633,656               595,852
           Tenant and other improvements.......................             123,849               109,430
        Development............................................              51,122                39,330
                                                                    ---------------------------------------
                                                                            956,999               884,469
           Less accumulated depreciation.......................            (189,797)             (174,662)
                                                                    ---------------------------------------
                                                                    $       767,202               709,807
                                                                    =======================================


(5) REAL ESTATE HELD FOR SALE

     Real estate  properties  that are  currently  offered for sale or are under
contract to sell have been shown separately on the  consolidated  balance sheets
as "real estate held for sale." Under SFAS No. 144, assets to be disposed of are
reported at the lower of the carrying  amount or fair value less estimated costs
to sell and are not depreciated while they are held for sale.
     At  December  31,  2004,  the  Company  was  offering  for  sale  the  Delp
Distribution Center II in Memphis, Tennessee with a carrying value of $1,662,000
and 6.87  acres of land in  Houston,  Texas and Tampa,  Florida  with a carrying
amount of $975,000.  During the first quarter of 2005,  the Company sold Delp II
and  generated  a gain of  $377,000.  During the second  quarter of 2005,  Lamar
Distribution  Center II was  transferred  to real  estate  held for sale and was
subsequently sold,  generating a gain of $754,000. At June 30, 2005, the Houston
and Tampa land with a total  carrying  value of $975,000  was held for sale.  No
loss is anticipated  on



the sale of the properties that are held for sale. The results of operations for
the properties sold or held for sale during the periods reported are shown under
Discontinued  Operations  on the  consolidated  income  statement.  No  interest
expense  was  allocated  to the  properties  that  are  held  for  sale or whose
operations  are  included  under   Discontinued   Operations  except  for  Lamar
Distribution  Center II, which mortgage was required to be paid in full upon the
sale of the property.  Accordingly,  Discontinued  Operations  includes interest
expense of $32,000  and  $33,000  for the three  months  ended June 30, 2005 and
2004,  respectively,  and $64,000 and $66,000 for the six months  ended June 30,
2005 and 2004, respectively.

(6) BUSINESS COMBINATIONS AND ACQUIRED INTANGIBLES

     Upon  acquisition  of real  estate  properties,  the  Company  applies  the
principles of SFAS No. 141, Business  Combinations,  to determine the allocation
of the purchase price among the  individual  components of both the tangible and
intangible  assets based on their  respective  fair values.  The  allocation  to
tangible assets (land,  building and  improvements)  is based upon  management's
determination of the value of the property as if it were vacant using discounted
cash flow models.
     Factors  considered  by  management  include an estimate of carrying  costs
during the expected lease-up periods  considering  current market conditions and
costs to execute similar leases. The remaining purchase price is allocated among
three  categories of intangible  assets  consisting of the above or below market
component  of in-place  leases,  the value of  in-place  leases and the value of
customer  relationships.  The  value  allocable  to the  above or  below  market
component of an acquired  in-place  lease is  determined  based upon the present
value  (using a  discount  rate which  reflects  the risks  associated  with the
acquired  leases) of the difference  between (i) the  contractual  amounts to be
paid  pursuant  to the lease  over its  remaining  term,  and (ii)  management's
estimate  of the  amounts  that would be paid using fair  market  rates over the
remaining  term of the lease.  The amounts  allocated  to above and below market
leases are included in Other Assets and Other Liabilities,  respectively, on the
consolidated  balance  sheets  and are  amortized  to  rental  income  over  the
remaining terms of the respective  leases. The total amount of intangible assets
is further  allocated  to in-place  lease  values and to  customer  relationship
values based upon  management's  assessment of their  respective  values.  These
intangible  assets are  included  in Other  Assets on the  consolidated  balance
sheets and are amortized over the remaining term of the existing  lease,  or the
anticipated  life of the  customer  relationship,  as  applicable.  Amortization
expense for in-place lease intangibles was $565,000 and $1,000,000 for the three
and six months ended June 30, 2005, respectively,  and $182,000 and $372,000 for
the same  periods in 2004.  Amortization  of above and below  market  leases was
immaterial for all periods presented.
     Total cost of the  properties  acquired  for the six months  ended June 30,
2005  was  $49,727,000,  of  which  $45,415,000  was  allocated  to real  estate
properties.  In accordance  with SFAS No. 141,  intangibles  associated with the
purchases of real estate were allocated as follows: $4,235,000 to in-place lease
intangibles  and $222,000 to above market leases (both  included in Other Assets
on the balance  sheet) and  $145,000 to below market  leases  (included in Other
Liabilities  on the balance  sheet).  All of these costs are amortized  over the
remaining  lives of the associated  leases in place at the time of  acquisition.
The  Company  paid  cash of  $23,670,000  for  the  properties  and  intangibles
acquired,  assumed  mortgages  of  $25,142,000  and recorded  premiums  totaling
$915,000 to adjust the mortgage loans assumed to fair market value.
     The Company  periodically reviews (at least annually) the recoverability of
goodwill and (on a quarterly basis) the  recoverability of other intangibles for
possible impairment. In management's opinion, no material impairment of goodwill
and other intangibles existed at June 30, 2005 and December 31, 2004.

(7) UNCONSOLIDATED INVESTMENT

     In November  2004,  the Company  acquired a 50% undivided  tenant-in-common
interest in Industry  Distribution  Center II, a 309,000  square foot  warehouse
distribution  building in the City of Industry (Los  Angeles),  California.  The
building  was  constructed  in 1998 and is 100% leased for ten years to a single
tenant who owns the other 50%  interest  in the  property.  This  investment  is
accounted for under the equity method of accounting  and had a carrying value of
$2,570,000  at June 30,  2005,  a decrease  of  $6,686,000  from  $9,256,000  at
December 31, 2004. At the end of May 2005,  EastGroup and the property  co-owner
closed a nonrecourse first mortgage loan secured by Industry Distribution Center
II. The $13.3 million loan has a fixed  interest rate of 5.31%,  a ten-year term
and an  amortization  schedule  of 25 years.  EastGroup's  50% share of the loan
proceeds ($6.65 million) reduced the carrying value of the investment.

(8) MORTGAGE LOANS RECEIVABLE

     In connection  with the closing of the investment in Industry  Distribution
Center II, EastGroup advanced a total of $7,550,000 in two separate notes to the
property co-owner, one for $6,750,000 and one for $800,000. As discussed in Note
7, the Company and the property co-owner secured permanent  fixed-rate financing
on the  investment  in Industry  Distribution  Center II in May 2005. As part of
this  transaction,  the loan proceeds  payable to the property  co-owner  ($6.65
million) were paid to EastGroup to reduce the $6.75  million  note.  Also at the
closing of the permanent financing, the co-owner repaid the remaining balance of
$100,000 on this note.
     The interest rate on the $800,000 note is 9% and interest is due monthly by
the borrower.  The  principal  amount of the $800,000 note is due in three equal
annual installments beginning in November of 2005 until maturity on November 14,
2007.


 (9)  OTHER ASSETS

     A summary of the Company's Other Assets follows:


                                                                                        --------------------------------------
                                                                                          June 30, 2005    December 31, 2004
                                                                                        --------------------------------------
                                                                                                   (In thousands)
                                                                                                              
        Leasing costs (principally commissions), net of accumulated amortization...     $       12,683               12,003
        Deferred rent receivable, net of allowance for doubtful accounts...........             11,854               10,832
        Accounts receivable, net of allowance for doubtful accounts................              1,957                2,316
        Acquired in-place lease intangibles, net of accumulated amortization.......              6,164                2,931
        Goodwill...................................................................                990                  990
        Prepaid expenses and other assets..........................................              8,838                9,134
                                                                                        --------------------------------------
                                                                                        $       42,486               38,206
                                                                                        ======================================


(10) ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     A summary of the Company's Accounts Payable and Accrued Expenses follows:


                                                                                        --------------------------------------
                                                                                          June 30, 2005    December 31, 2004
                                                                                        --------------------------------------
                                                                                                    (In thousands)
                                                                                                              
        Property taxes payable.....................................................     $        7,474                6,689
        Development costs payable..................................................              3,125                  921
        Dividends payable..........................................................              2,527                2,355
        Other payables and accrued expenses........................................              5,902                6,216
                                                                                        --------------------------------------
                                                                                        $       19,028               16,181
                                                                                        ======================================


(11) COMPREHENSIVE INCOME

     Comprehensive  income is comprised of net income plus all other  changes in
equity from nonowner sources.  The components of accumulated other comprehensive
income  (loss)  for the six  months  ended June 30,  2005 are  presented  in the
Company's  Consolidated Statement of Changes in Stockholders' Equity and for the
three and six months ended June 30, 2005 and 2004 are summarized below.


                                                                        Three Months Ended      Six Months Ended
                                                                             June 30,               June 30,
                                                                       --------------------------------------------
                                                                          2005       2004        2005       2004
                                                                       --------------------------------------------
                                                                                      (In thousands)
                                                                                                 
        ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS):
        Balance at beginning of period...........................      $   258       (294)         14        (30)
            Change in fair value of interest rate swap...........         (239)       548           5        284
                                                                       --------------------------------------------
        Balance at end of period.................................      $    19        254          19        254
                                                                       ============================================


(12) EARNINGS PER SHARE

     The  Company  applies  SFAS No. 128,  Earnings  Per Share,  which  requires
companies to present basic  earnings per share (EPS) and diluted EPS.  Basic EPS
represents  the amount of  earnings  for the period  available  to each share of
common stock outstanding during the reporting period. The Company's basic EPS is
calculated  by  dividing  net income  available  to common  stockholders  by the
weighted average number of common shares outstanding.
     Diluted EPS represents  the amount of earnings for the period  available to
each share of common stock  outstanding  during the reporting period and to each
share that would have been  outstanding  assuming the issuance of common  shares
for all  dilutive  potential  common  shares  outstanding  during the  reporting
period.  The Company  calculates diluted EPS by dividing net income available to
common  stockholders by the weighted average number of common shares outstanding
plus the dilutive effect of nonvested restricted stock and stock options had the
options  been  exercised.  The  dilutive  effect  of  stock  options  and  their
equivalents  (such as  nonvested  restricted  stock)  was  determined  using the
treasury stock method which assumes  exercise of the options as of the beginning
of the period or when issued,  if later,  and assumes proceeds from the exercise
of options are used to purchase  common stock at the average market price during
the period.



Reconciliation  of the numerators and  denominators in the basic and diluted EPS
computations is as follows:


                                                                        Three Months Ended      Six Months Ended
                                                                             June 30,               June 30,
                                                                       --------------------------------------------
                                                                           2005      2004        2005       2004
                                                                       --------------------------------------------
                                                                                      (In thousands)
                                                                                                 
        BASIC EPS COMPUTATION
          Numerator-net income available to common stockholders...     $   5,232     4,625      10,112      8,981
          Denominator-weighted average shares outstanding.........        21,755    20,745      21,326     20,716
        DILUTED EPS COMPUTATION
          Numerator-net income available to common stockholders...     $   5,232     4,625      10,112      8,981
          Denominator:
            Weighted average shares outstanding...................        21,755    20,745      21,326     20,716
            Common stock options..................................           169       187         168        214
            Nonvested restricted stock............................           149       210         144        198
                                                                       --------------------------------------------
               Total Shares.......................................        22,073    21,142      21,638     21,128
                                                                       ============================================


(13) COMMON STOCK ISSUANCE

     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering of the shares were  approximately  $31.6
million after deducting the underwriting discount and other offering expenses.

 (14) STOCK-BASED COMPENSATION

     The Company has a management  incentive plan which was adopted in 2004 (the
"2004 Plan"),  under which employees of the Company  currently are issued common
stock in the form of  restricted  stock and may, in the future,  be issued other
forms of stock-based  compensation.  The purpose of the restricted stock plan is
to act as a  retention  device  since it allows  participants  to  benefit  from
dividends as well as potential  stock  appreciation.  The 2004 Plan replaced the
1994 Plan,  under which  employees of the Company were also granted stock option
awards, restricted stock and other forms of stock-based compensation. No further
grants will be made under the 1994 Plan.
     The Company  accounts for restricted stock in accordance with SFAS No. 148,
Accounting for Stock-Based  Compensation-Transition and Disclosure, an amendment
of SFAS No. 123,  Accounting  for  Stock-Based  Compensation,  and  accordingly,
compensation  expense is recognized  over the expected  vesting period using the
straight-line  method.  The  Company  records  the  fair  market  value  of  the
restricted  stock to additional  paid-in capital when the shares are granted and
offsets unearned  compensation by the same amount. The unearned  compensation is
amortized  over the  restricted  period into  compensation  expense.  Previously
expensed   stock-based   compensation   related  to  forfeited   shares  reduces
compensation  expense  during  the  period in which the  shares  are  forfeited.
Stock-based  compensation  expense was $556,000 and $1,004,000 for the three and
six months ended June 30, 2005, respectively,  and $294,000 and $597,000 for the
same  periods  in 2004.  During  the  restricted  period,  the  Company  accrues
dividends and holds the certificates for the shares;  however,  the employee can
vote the shares.  Share certificates and dividends are delivered to the employee
as they vest.
     During the six months  ended June 30,  2005,  the  Company  granted  33,446
shares of  incentive  restricted  stock under these plans and 3,213  shares were
forfeited.  In addition,  18,765 common shares were issued to employees upon the
exercise of stock options under the 1994 Plan.
     Under the Directors  Stock Option Plan, the Company granted 1,200 shares of
common stock and 481 shares of  restricted  stock to directors and issued 37,750
shares to directors upon the exercise of stock options under this plan.

(15) SUBSEQUENT EVENTS

     On July 1, 2005, EastGroup repaid two mortgages totaling $11.5 million. The
weighted average interest rate for these mortgages was 8.163%.

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

OVERVIEW

     EastGroup's  goal is to  maximize  shareholder  value by being the  leading
provider in its  markets of  functional,  flexible,  and high  quality  business
distribution  space for  location  sensitive  tenants  primarily in the 5,000 to
50,000  square  foot  range.  The  Company   develops,   acquires  and  operates
distribution  facilities,  the  majority  of which are  clustered  around  major
transportation  features  in  supply  constrained  submarkets  in major  Sunbelt
regions.  The  Company's  core  markets  are in the  states of  Florida,  Texas,
California and Arizona.
     The Company primarily generates revenue by leasing space at its real estate
properties.  As  such,  EastGroup's  greatest  challenge  is  leasing  space  at
competitive market rates. The Company's primary risks are leasing space,  rental
rates and tenant  defaults.  During the quarter  ended June 30, 2005,  leases on
862,000  square feet (4.1%) of  EastGroup's  total square  footage of 21,187,000
expired,  and the Company was  successful in renewing or re-leasing  78% of that
total. In addition,  EastGroup  leased 267,000 square feet of other vacant space
during this period.  During the second quarter of 2005,  average rental rates on
new and renewal leases increased by 2.5%.
     During the six months ended June 30, 2005,  leases on 2,108,000 square feet
(10.0%) of  EastGroup's  total square  footage of  21,187,000  expired,  and the
Company was successful in renewing or re-leasing 62% of that total. In addition,
EastGroup  leased  623,000 square feet of other vacant space during this period.
During  the six months  ended June 30,  2005,  average  rental  rates on new and
renewal leases increased by 2.2%.
     EastGroup's  total  leased  percentage  increased to 93.2% at June 30, 2005
from 92.6% at June 30, 2004. The expiring  leases  anticipated for the remainder
of 2005 were 7.2% of the  portfolio  at June 30, 2005.  Property  net  operating
income from same  properties  increased 3.7% for the quarter ended June 30, 2005
and 3.4% for the six months as compared to the same periods in 2004.  The second
quarter of 2005 was  EastGroup's  eighth  consecutive  quarter of positive  same
property comparisons.
     The  Company   generates  new  sources  of  leasing   revenue  through  its
acquisition and development programs. During the six months ended June 30, 2005,
EastGroup  purchased 113.5 acres of land for  development  and three  properties
(749,000 square feet) for  approximately  $59 million.  The Company  transferred
three properties  (207,000 square feet) with aggregate costs of $10.6 million at
the date of transfer from  development  to real estate  properties.  The Company
sold two properties during the first six months of 2005 for net proceeds of $5.8
million,   generating  combined  gains  of  $1.1  million.   These  dispositions
represented  an opportunity to recycle  capital into  acquisitions  and targeted
development with greater upside  potential.  For 2005, the Company has projected
$25-30  million in new  acquisitions  (net of  dispositions)  and has identified
approximately $45-50 million of development opportunities.
     In January 2005,  EastGroup  acquired  Arion  Business Park in San Antonio,
Texas for a purchase price of $40 million.  Arion is a  master-planned  business
park containing 524,000 square feet in 14 existing industrial buildings and 15.5
acres of land for the future development of approximately another 170,000 square
feet. As part of the acquisition price,  EastGroup assumed the outstanding first
mortgage balance of $20.5 million. This interest only,  nonrecourse mortgage has
a fixed  rate of 5.99% and  matures  in  December  2006.  In  applying  purchase
accounting to this assumed  mortgage,  the Company recorded a premium to reflect
the fair market interest rate of 4.45%.
     In  March  2005,  EastGroup  acquired  Interstate  Distribution  Center  in
Jacksonville,  Florida for a purchase price of $7.9 million. Interstate contains
181,000 square feet in two multi-tenant business distribution buildings. As part
of the  acquisition  price,  EastGroup  assumed the  outstanding  first mortgage
balance of $4.6 million.  This nonrecourse mortgage has a fixed interest rate of
6.91% and  matures in 2013.  In applying  purchase  accounting  to this  assumed
mortgage,  the Company  recorded a premium to reflect  the fair market  interest
rate of 5.64%.
     In June 2005, EastGroup acquired Benan Distribution Center, a 44,000 square
foot business distribution building in Tucson,  Arizona, for a purchase price of
$2.7 million.
     EastGroup  continues to see targeted  development as a major contributor to
the Company's  growth.  The Company  mitigates risks associated with development
through  a  Board-approved  maximum  level  of land  held  for  development  and
adjusting  development start dates according to leasing activity. In addition to
the 15.5 acres of  development  land  acquired  with  Arion,  in  January  2005,
EastGroup purchased 32.2 acres adjacent to its Southridge development in Orlando
for $1.9  million,  which is expected  to increase  the  eventual  build-out  of
Southridge by 275,000 square feet to a total of over one million square feet. In
February 2005, the Company  acquired 65.8 acres in Tampa for $5.0 million.  This
represents all the remaining  undeveloped  industrial land in Oak Creek Business
Park in which  EastGroup  currently  owns two  buildings.  During  the first six
months of 2005, the Company  transferred  three properties (two 100% and one 92%
leased)  with an  aggregate  investment  of  approximately  $10.6  million  from
development to the operating portfolio.
     The  Company  primarily  funds  its  initial  acquisition  and  development
programs  through a $175 million line of credit (as  discussed in Liquidity  and
Capital  Resources).  As market  conditions  permit,  EastGroup  issues  equity,
including  preferred  equity,  and/or  employs  fixed-rate,   nonrecourse  first
mortgage  debt to replace the  short-term  bank  borrowings.  In addition to the
mortgage loan assumptions on the purchases discussed above, the Company plans to
obtain  new fixed  rate debt of  approximately  $25  million  during  the fourth
quarter of 2005.
     At the end of May  2005,  EastGroup  and the  property  co-owner  closed  a
nonrecourse  first mortgage loan secured by Industry  Distribution  Center II in
Los Angeles.  The Company has a 50% undivided  tenant-in-common  interest in the
309,000 square foot warehouse.  The $13.3 million loan has a fixed interest rate
of 5.31%, a ten-year term and an  amortization  schedule of 25 years. As part of
this  transaction,  the loan proceeds  payable to the property  co-owner  ($6.65
million)  were paid to  EastGroup  to reduce  the  $6.75  million  note that the
Company  advanced  to the  property  co-owner in  November  2004  related to the
property's  acquisition.  Also at the closing of the  permanent  financing,  the
co-owner  repaid the  remaining  balance  of  $100,000  on this note.  The total
proceeds of $13.3 million were used to reduce EastGroup's  outstanding  variable
rate bank debt.
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering of the shares were  approximately  $31.6
million after deducting the underwriting discount and other offering expenses.
     Tower  Automotive,  Inc.  (Tower)  filed for Chapter 11  reorganization  on
February 2, 2005. Tower, which leases 210,000 square feet from EastGroup under a
lease  expiring in  December  2010,  is current  with their  rental  payments to
EastGroup through August 2005.  EastGroup is obligated under a recourse mortgage
loan on the property for $10,485,000 as of June 30, 2005. Property net operating
income for 2004 was  $1,369,000.  Rental income due for 2005 is $1,389,000  with
estimated  property  net  operating  income  budgeted  for  2005 of  $1,372,000.
Property net operating income for the first six months of 2005 was $686,000.
     EastGroup  has  one   reportable   segment-industrial   properties.   These
properties are primarily  located in major Sunbelt regions of the United States,
have similar  economic  characteristics  and also meet the other  criteria  that
permit  the  properties  to be  aggregated  into  one  reportable  segment.  The
Company's chief decision makers use two primary measures of operating results in
making decisions:  property net operating income (PNOI),  defined as income from
real estate operations less property operating expenses (before interest expense
and  depreciation  and  amortization),  and funds from  operations  available to
common stockholders  (FFO),  defined as net income (loss) computed in accordance
with GAAP,  excluding  gains or losses  from sales of  depreciable  real  estate
property,  plus real estate related  depreciation  and  amortization,  and after
adjustments for  unconsolidated  partnerships  and joint  ventures.  The Company
calculates  FFO based on the  National  Association  of Real  Estate  Investment
Trust's (NAREIT's) definition.
     PNOI is a supplemental  industry reporting measurement used to evaluate the
performance of the Company's real estate investments.  The Company believes that
the exclusion of depreciation and amortization in the industry's  calculation of
PNOI provides a supplemental  indicator of the property's performance since real
estate values have historically risen or fallen with market conditions.  PNOI as
calculated  by the  Company  may  not be  comparable  to  similarly  titled  but
differently  calculated  measures  for  other  REITs.  The  major  factors  that
influence  PNOI  are  occupancy  levels,  acquisitions  and  sales,  development
properties  that  achieve  stabilized  operations,   rental  rate  increases  or
decreases,  and the recoverability of operating expenses.  The Company's success
depends  largely upon its ability to lease  warehouse  space and to recover from
tenants the operating costs associated with those leases.
     Real estate income is comprised of rental income,  pass-through  income and
other real estate income including lease  termination fees.  Property  operating
expenses are  comprised of property  taxes,  insurance,  repair and  maintenance
expenses,   management  fees,  other  operating  costs  and  bad  debt  expense.
Generally,  the Company's most significant operating expenses are property taxes
and  insurance.  Tenant  leases may be net  leases in which the total  operating
expenses are  recoverable,  modified gross leases in which some of the operating
expenses are  recoverable,  or gross leases in which no expenses are recoverable
(gross leases  represent  only a small portion of the Company's  total  leases).
Increases in property  operating expenses are fully recoverable under net leases
and  recoverable to a high degree under  modified  gross leases.  Modified gross
leases often include base year amounts and expense  increases over these amounts
are  recoverable.  The  Company's  exposure  to property  operating  expenses is
primarily due to vacancies  and leases for occupied  space that limit the amount
of expenses that can be recovered.
     The Company  believes  FFO is an  appropriate  measure of  performance  for
equity real  estate  investment  trusts.  The Company  believes  that  excluding
depreciation  and  amortization in the  calculation of FFO is appropriate  since
real estate  values have  historically  increased or  decreased  based on market
conditions. FFO is not considered as an alternative to net income (determined in
accordance with GAAP) as an indication of the Company's  financial  performance,
or to cash flows from operating activities  (determined in accordance with GAAP)
as a measure of the Company's liquidity, nor is it indicative of funds available
to  provide  for  the  Company's  cash  needs,  including  its  ability  to make
distributions.  The Company's key drivers  affecting FFO are changes in PNOI (as
discussed above), interest rates, the amount of leverage the Company employs and
general  and



administrative  expense. The following table presents on a comparative basis for
the three and six months  ended June 30, 2005 and 2004  reconciliations  of PNOI
and FFO Available to Common Stockholders to Net Income.


                                                                                   Three Months Ended           Six Months Ended
                                                                                        June 30,                    June 30,
                                                                                ---------------------------------------------------
                                                                                   2005          2004          2005          2004
                                                                                ---------------------------------------------------
                                                                                         (In thousands, except per share data)
                                                                                                                   
Income from real estate operations............................................  $ 31,121        27,858        61,320        55,209
Operating expenses from real estate operations................................    (8,778)       (7,916)      (17,201)      (15,499)
                                                                                ---------------------------------------------------
PROPERTY NET OPERATING INCOME.................................................    22,343        19,942        44,119        39,710

Equity in earnings of unconsolidated investment (before depreciation).........       164             -           363             -
Income from discontinued operations (before depreciation and amortization)....         7           202            70           360
Mortgage interest income......................................................        79             -           198             -
Other income..................................................................       106            79           181           111
Interest expense..............................................................    (5,832)       (4,990)      (11,770)       (9,876)
General and administrative expense............................................    (1,795)       (1,568)       (3,693)       (3,244)
Minority interest in earnings (before depreciation and amortization)..........      (149)         (159)         (313)         (315)
Dividends on Series D preferred shares........................................      (656)         (656)       (1,312)       (1,312)
                                                                                ---------------------------------------------------

FUNDS FROM OPERATIONS AVAILABLE TO COMMON STOCKHOLDERS........................    14,267        12,850        27,843        25,434
Depreciation and amortization from continuing operations......................    (9,751)       (8,225)      (18,786)      (16,388)
Depreciation and amortization from discontinued operations....................       (36)          (97)          (72)         (197)
Depreciation from unconsolidated investment...................................       (37)            -           (74)            -
Share of joint venture depreciation and amortization..........................        35            36            70            71
Gain on sale of depreciable real estate investments...........................       754            61         1,131            61
                                                                                ---------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS...................................     5,232         4,625        10,112         8,981
Dividends on preferred shares.................................................       656           656         1,312         1,312
                                                                                ---------------------------------------------------

NET INCOME....................................................................  $  5,888         5,281        11,424        10,293
                                                                                ===================================================

Net income available to common stockholders per diluted share.................  $    .24           .22           .47           .43
Funds from operations available to common stockholders per diluted share......       .65           .61          1.29          1.20

Diluted shares for earnings per share and funds from operations...............    22,073        21,142        21,638        21,128


The Company analyzes the following performance trends in evaluating the progress
of the Company:

o    The FFO change per share  represents  the  increase  or decrease in FFO per
     share from the same quarter in the current year compared to the prior year.
     FFO per share for the second  quarter  of 2005 was $.65 per share  compared
     with $.61 per share for the same period of 2004,  an increase of 6.6%.  The
     increase in FFO for the second  quarter was primarily due to higher PNOI of
     $2,401,000,  a 12.0%  increase in PNOI.  The increase in PNOI resulted from
     $1,189,000 attributable to 2004 and 2005 acquisitions,  $472,000 from newly
     developed  properties and $740,000 from same property growth. FFO per share
     increased for the first quarter of 2005, both the third and fourth quarters
     of 2004 and for the year 2004.  The second  quarter of 2004 was the same as
     the prior year's second quarter.  These results are a key improvement  over
     the previous  eight  quarters  ended March 31, 2004 in which the change was
     negative (FFO per share decreased).

     For the six months  ended June 30, 2005,  FFO was $1.29 per share  compared
     with $1.20 for the same period of 2004,  an increase of 7.5%.  The increase
     in FFO for 2005 was primarily  due to higher PNOI of  $4,409,000  (an 11.1%
     increase  in  PNOI).   The  increase  in  PNOI  resulted  from   $2,301,000
     attributable to 2004 and 2005  acquisitions,  $770,000 from newly developed
     properties  and  $1,338,000   from  same  property   growth.

o    Same property net operating  income change  represents the PNOI increase or
     decrease for operating  properties  owned during the entire  current period
     and prior year reporting period.  PNOI from same properties  increased 3.7%
     for the quarter  ended June 30,  2005.  The second  quarter of 2005 was the
     eighth  consecutive  quarter of positive results.  For the six months ended
     June 30, 2005,  PNOI from same  properties  increased  3.4%. The Company is
     continuing to see  improvement  which  results from  increases in occupancy
     more than offsetting the decrease in rental rates on lease renewals and new
     leasing.



o    Occupancy is the percentage of total leasable  square footage for which the
     lease term has commenced as of the close of the reporting period. Occupancy
     at June 30, 2005 was 91.8%,  an increase  from March 31, 2005  occupancy of
     91.2% and a decrease  from  December  31, 2004  occupancy  of 93.2%,  which
     included several  seasonal tenant leases.  Occupancy has ranged from 90% to
     93% for  thirteen  straight  quarters.

o    Rental rate change  represents  the rental rate increase or decrease on new
     leases compared to expiring leases on the same space. Rental rate increases
     on new and renewal  leases  averaged  2.5% for the quarter and 2.2% for the
     six months ended June 30, 2005.



CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The Company's  management  considers the following  accounting policies and
estimates to be critical to the reported operations of the Company.

Real Estate Properties
     In  accordance  with SFAS No.  141,  "Business  Combinations,"  the Company
allocates  the  purchase  price  of  acquired  properties  to net  tangible  and
identified  intangible  assets  based  on  their  respective  fair  values.  The
allocation to tangible assets (land,  building and  improvements)  is based upon
management's  determination  of the value of the  property  as if it were vacant
using discounted cash flow models.  Factors  considered by management include an
estimate of carrying  costs during the  expected  lease-up  periods  considering
current market  conditions and costs to execute  similar  leases.  The remaining
purchase  price  is  allocated  among  three  categories  of  intangible  assets
consisting of the above or below market component of in-place leases,  the value
of in-place leases and the value of customer relationships.  The value allocable
to the  above  or  below  market  component  of an  acquired  in-place  lease is
determined  based upon the present value (using a discount  rate which  reflects
the risks associated with the acquired leases) of the difference between (i) the
contractual  amounts to be paid pursuant to the lease over its  remaining  term,
and (ii)  management's  estimate  of the  amounts  that would be paid using fair
market  rates over the  remaining  term of the lease.  The amounts  allocated to
above  and  below  market   leases  are  included  in  Other  Assets  and  Other
Liabilities,  respectively, on the consolidated balance sheets and are amortized
to rental income over the remaining  terms of the respective  leases.  The total
amount of intangible assets is further allocated to in-place lease values and to
customer  relationship  values  based  upon  management's  assessment  of  their
respective  values.  These intangible assets are included in Other Assets on the
consolidated  balance  sheets and are amortized  over the remaining  term of the
existing  lease,  or the  anticipated  life  of the  customer  relationship,  as
applicable.
     During the industrial  development stage, costs associated with development
(i.e.,  land,  construction  costs,  interest  expense during  construction  and
lease-up,  property  taxes and other direct and indirect costs  associated  with
development)  are  aggregated  into the total  capitalization  of the  property.
Included in these costs are management's  estimates for the portions of internal
costs (primarily personnel costs) that are deemed directly or indirectly related
to such development activities.
     The Company  reviews its real estate  investments  for  impairment of value
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be  recoverable.  If any real estate  investment  is considered
permanently  impaired,  a loss is recorded to reduce the  carrying  value of the
property to its estimated fair value. Real estate assets to be sold are reported
at the lower of the  carrying  amount or fair  value  less  selling  costs.  The
evaluation  of real estate  investments  involves  many  subjective  assumptions
dependent  upon future  economic  events that affect the  ultimate  value of the
property.  Currently,  the Company's  management is not aware of any  impairment
issues nor has it experienced any significant impairment issues in recent years.
In the event of  impairment,  the  property's  basis  would be  reduced  and the
impairment  would  be  recognized  as a  current  period  charge  in the  income
statement.

Valuation of Receivables
     The  Company is  subject to tenant  defaults  and  bankruptcies  that could
affect the  collection of  outstanding  receivables.  In order to mitigate these
risks, the Company  performs credit reviews and analyses on prospective  tenants
before  significant  leases are  executed.  On a  quarterly  basis,  the Company
evaluates  outstanding  receivables  and  estimates  the  allowance for doubtful
accounts.   Management   specifically   analyzes  aged   receivables,   customer
credit-worthiness,  historical  bad  debts  and  current  economic  trends  when
evaluating  the adequacy of the  allowance  for doubtful  accounts.  The Company
believes  that  its  allowance  for  doubtful   accounts  is  adequate  for  its
outstanding  receivables  for the  periods  presented.  In the  event  that  the
allowance  for  doubtful  accounts  is  insufficient  for  an  account  that  is
subsequently  written off,  additional bad debt expense would be recognized as a
current period charge in the income statement.

Tax Status
     EastGroup,  a  Maryland  corporation,   has  qualified  as  a  real  estate
investment trust under Sections 856-860 of the Internal Revenue Code and intends
to continue to qualify as such. To maintain its status as a REIT, the Company is
required  to  distribute  at least  90% of its  ordinary  taxable  income to its
stockholders.  The Company has the option of (i)  reinvesting the sales price of
properties  sold  through  tax-deferred  exchanges,  allowing  for a deferral of
capital  gains on the sale,  (ii) paying out capital  gains to the  stockholders
with no tax to the Company,  or (iii)  treating the capital gains as having been
distributed to the stockholders,  paying the tax on the gain deemed  distributed
and  allocating  the tax  paid as a  credit  to the  stockholders.  The  Company
distributed  all of its 2004 taxable income to its  stockholders  and expects to
distribute  all of its taxable  income in 2005.  Accordingly,  no provision  for
income taxes was necessary in 2004, nor is it expected to be necessary for 2005.



FINANCIAL CONDITION
(Comments are for the balance sheets dated June 30, 2005 and December 31, 2004.)

     EastGroup's  assets  were  $815,063,000  at June 30,  2005,  an increase of
$46,399,000  from  December  31,  2004.  Liabilities  increased  $23,162,000  to
$438,136,000  and  stockholders'  equity  increased  $23,271,000 to $375,077,000
during the same period.  The  paragraphs  that follow  explain  these changes in
detail.

ASSETS

Real Estate Properties
     Real estate properties  increased  $60,738,000  during the six months ended
June  30,  2005.  This  increase  was  primarily  due to the  purchase  of three
properties for total costs of $45,415,000  and the transfer of three  properties
from development with total costs of $10,594,000, as detailed below.


        Real Estate Properties Acquired in 2005        Location           Size           Date Acquired        Cost (1)
        ------------------------------------------------------------------------------------------------------------------
                                                                      (Square feet)                       (In thousands)
                                                                                                     
        Arion Business Park ...................    San Antonio, TX         524,000           01-21-05        $     35,288
        Interstate Distribution Center.........    Jacksonville, FL        181,000           03-31-05               7,578
        Benan Distribution Center..............    Tucson, AZ               44,000           06-15-05               2,549
                                                                       ------------                          --------------
              Total Acquisitions..............                             749,000                           $     45,415
                                                                       ============                          ==============


(1)  Total cost of the properties acquired was $49,727,000, of which $45,415,000
     was allocated to real estate  properties as indicated  above. In accordance
     with SFAS No. 141, "Business Combinations," intangibles associated with the
     purchases of real estate were allocated as follows:  $4,235,000 to in-place
     lease  intangibles  and $222,000 to above market  leases (both  included in
     Other  Assets on the  consolidated  balance  sheet) and  $145,000  to below
     market leases (included in Other  Liabilities on the  consolidated  balance
     sheet).  All of these costs are amortized  over the remaining  lives of the
     associated  leases in place at the time of  acquisition.  The Company  paid
     cash of $23,670,000  for the properties and intangibles  acquired,  assumed
     mortgages  totaling  $25,142,000 and recorded premiums totaling $915,000 to
     adjust the mortgage loans assumed to fair market value.


        Real Estate Properties Transferred from                                            Date                Cost at
                  Development in 2005                  Location            Size         Transferred            Transfer
        ------------------------------------------------------------------------------------------------------------------
                                                                       (Square feet)                      (In thousands)
                                                                                                     
        Santan 10..............................      Chandler, AZ           65,000       01-31-05            $      3,493
        Sunport Center V.......................      Orlando, FL            63,000       01-31-05                   3,259
        Palm River South I.....................      Tampa, FL              79,000       05-31-05                   3,842
                                                                       ------------                           -------------
              Total Developments Transferred...                            207,000                           $     10,594
                                                                       ============                           =============


     In addition to  acquisitions  and  development  in 2005,  the Company  made
capital improvements of $5,077,000 on existing and acquired properties (shown by
category in the Capital  Expenditures  table under Results of  Operations).  The
Company also acquired one parcel of land for  additional  parking at an existing
property  for  $221,000.  Also,  the Company  incurred  costs of  $3,201,000  on
development  properties  that had  transferred  to real estate  properties;  the
Company  records these  expenditures  as  development  costs during the 12-month
period following transfer.
     Real  estate  properties   decreased   $3,770,000  for  one  property  that
transferred  to real estate held for sale during  2005,  which was  subsequently
sold.

Development
     The investment in development at June 30, 2005 was $51,122,000  compared to
$39,330,000  at December 31, 2004.  Total  incremental  capital  investment  for
development for the first six months of 2005 was $25,587,000. In addition to the
costs of $22,386,000 incurred for the six months ended June 30, 2005 as detailed
in the following table, the Company incurred costs of $3,201,000 on developments
during the 12-month period following transfer to real estate properties.
     In  January,  EastGroup  acquired  15.5  acres of  development  land  ($2.1
million) as part of the Arion Business Park purchase. Also in January, EastGroup
purchased 32.2 acres adjacent to its Southridge  development in Orlando for $1.9
million,  which is expected to increase the eventual  build-out of Southridge by
275,000  square feet to a total of over one  million  square  feet.  In February
2005, the Company acquired 65.8 acres in Tampa for $5.0 million. This represents
all the  remaining  undeveloped  industrial  land in Oak Creek  Business Park in
which EastGroup  currently owns two buildings.  Costs associated with these land
acquisitions are all included in the respective markets below.
     The Company transferred three developments (two 100% and one 92% leased) to
real  estate  properties  during  the  first  six  months  of 2005  with a total
investment of $10,594,000 as of the date of transfer.




                                                                                     Costs Incurred
                                                                     ----------------------------------------------
                                                                                         For the
                                                                          Costs         Six Months      Cumulative      Estimated
                                                                       Transferred        Ended           as of           Total
DEVELOPMENT                                                 Size         In 2005         6/30/05         6/30/05        Costs (1)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                        (Square feet)                       (In thousands)
                                                                                                            
LEASE-UP
  World Houston 16, Houston, TX....................          94,000    $       -           1,111           4,378           5,100
  Executive Airport CC II, Fort Lauderdale, FL.....          55,000            -             781           3,752           4,200
  Southridge I, Orlando, FL........................          41,000            -           1,366           2,210           3,900
  Southridge V, Orlando, FL........................          70,000            -           2,048           3,330           4,600
                                                       ---------------------------------------------------------------------------
Total Lease-up.....................................         260,000            -           5,306          13,670          17,800
                                                       ---------------------------------------------------------------------------

UNDER CONSTRUCTION
  Techway SW III, Houston, TX......................         100,000        1,150           1,616           2,766           5,700
  Palm River South II, Tampa, FL...................          82,000        1,457           1,379           2,836           4,500
  Sunport Center VI, Orlando, FL...................          63,000        1,044           1,523           2,567           3,800
  World Houston 15, Houston, TX....................          63,000        1,007               -           1,007           5,800
  World Houston 21, Houston, TX....................          68,000          569               -             569           3,800
                                                       ---------------------------------------------------------------------------
Total Under Construction...........................         376,000        5,227           4,518           9,745          23,600
                                                       ---------------------------------------------------------------------------

PROSPECTIVE DEVELOPMENT (PRIMARILY LAND)
  Phoenix, AZ......................................         213,000            -             162           2,358          11,400
  Tucson, AZ.......................................          70,000            -               -             326           3,500
  Tampa, FL........................................         600,000       (1,457)          5,124           5,124          29,000
  Orlando, FL......................................         925,000       (1,044)          3,816           9,938          68,500
  West Palm Beach, FL..............................          20,000            -              32             510           2,300
  El Paso, TX......................................         251,000            -               -           2,444           9,600
  Houston, TX......................................         399,000       (2,726)            259           4,099          20,300
  San Antonio, TX..................................         171,000            -           2,203           2,203          12,400
  Jackson, MS......................................          28,000            -             124             705           2,000
                                                       ---------------------------------------------------------------------------
Total Prospective Development......................       2,677,000       (5,227)         11,720          27,707         159,000
                                                       ---------------------------------------------------------------------------
                                                          3,313,000    $       -          21,544          51,122         200,400
                                                       ===========================================================================

DEVELOPMENTS COMPLETED AND TRANSFERRED
TO REAL ESTATE PROPERTIES DURING THE
SIX MONTHS ENDED JUNE 30, 2005
  Palm River South I, Tampa, FL....................          79,000    $       -             650           3,842
  Santan 10, Chandler, AZ..........................          65,000            -             187           3,493
  Sunport Center V, Orlando, FL....................          63,000            -               5           3,259
                                                       ---------------------------------------------------------------
Total Transferred to Real Estate Properties........         207,000    $       -             842          10,594  (2)
                                                       ===============================================================

(1) The  information  provided  above  includes  forward-looking  data  based on
current construction schedules,  the status of lease negotiations with potential
tenants and other relevant factors currently available to the Company. There can
be no  assurance  that any of these  factors  will not change or that any change
will not affect the  accuracy of such  forward-looking  data.  Among the factors
that could affect the accuracy of the forward-looking  statements are weather or
other  natural   occurrence,   default  or  other  failure  of   performance  by
contractors,   increases  in  the  price  of   construction   materials  or  the
unavailability  of such  materials,  failure  to  obtain  necessary  permits  or
approvals from government  entities,  changes in local and/or national  economic
conditions,  increased  competition for tenants or other  occurrences that could
depress rental rates, and other factors not within the control of the Company.
(2) Represents cumulative costs at the date of transfer.

     Accumulated  depreciation on real estate properties  increased  $15,135,000
due to depreciation expense of $15,969,000 on real estate properties,  offset by
accumulated  depreciation of $834,000 on one property transferred to real estate
held for sale in 2005 as discussed below.
     Real estate held for sale was $975,000 at June 30, 2005 and  $2,637,000  at
December 31, 2004.  Delp  Distribution  Center II that was  transferred  to real
estate  held  for  sale in 2004  was  sold at the end of  February  2005.  Lamar
Distribution  Center II was transferred from the portfolio in the second quarter
of 2005 and was  subsequently  sold during the same period.  The sale of Delp II
and Lamar II reflects the Company's strategy of reducing ownership in Memphis, a
noncore market,  as market  conditions  permit.  See Results of Operations for a
summary of the gains on the sale of these properties.
     At the end of May  2005,  EastGroup  and the  property  co-owner  closed  a
nonrecourse  first mortgage loan secured by Industry  Distribution  Center II in
Los Angeles.  The Company has a 50% undivided  tenant-in-common  interest in the
309,000 square foot warehouse.  The $13.3 million loan has a fixed interest rate
of 5.31%, a ten-year term and an  amortization  schedule of 25 years. As part of
this  transaction,  the loan proceeds  payable to the property  co-owner  ($6.65
million)  were paid to  EastGroup  to reduce  the  $6.75  million  note that the
Company  advanced  to the  property  co-owner in  November  2004  related to the
property's acquisition.


Also at the closing,  the co-owner  repaid the remaining  balance of $100,000 on
this note. The total  proceeds of $13.3 million were used to reduce  EastGroup's
outstanding variable rate bank debt.
     A summary of the  changes  in Other  Assets is  presented  in Note 9 in the
Notes to the Consolidated Financial Statements.

LIABILITIES

     Mortgage notes payable  increased  $17,974,000  during the six months ended
June  30,  2005  primarily  due to the  assumption  of  two  mortgages  totaling
$25,142,000  on  the   acquisitions   of  Arion  Business  Park  and  Interstate
Distribution  Center.  The Company recorded premiums totaling $915,000 to adjust
the mortgage  loans assumed to fair value.  These  premiums are being  amortized
over the remaining  lives of the  associated  mortgages.  These  increases  were
offset by regularly scheduled  principal payments of $3,783,000,  the repayments
of an 8.0%  mortgage  of  $2,371,000  and a 6.9%  mortgage  of  $1,781,000,  and
mortgage loan premium amortization of $148,000.
     Notes  payable to banks  increased  $1,619,000  as a result of  advances of
$71,417,000 exceeding repayments of $69,798,000. The Company's credit facilities
are described in greater detail under Liquidity and Capital Resources.
     See Note 10 in the Notes to the  Consolidated  Financial  Statements  for a
summary of changes in Accounts  Payable and Accrued  Expenses.  The  increase of
$722,000 in Other  Liabilities  was primarily due to recording  tenant  security
deposits and other liabilities for acquired properties.

STOCKHOLDERS' EQUITY

     Distributions  in excess of earnings  increased  $10,775,000 as a result of
dividends on common and preferred stock of $22,199,000  exceeding net income for
financial reporting purposes of $11,424,000.
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering  of the shares  were  $31,597,000  after
deducting the underwriting discount and other offering expenses.

RESULTS OF OPERATIONS
(Comments  are for the three and six months ended June 30, 2005  compared to the
three and six months ended June 30, 2004.)

     Net income  available to common  stockholders  for the three and six months
ended  June 30,  2005 was  $5,232,000  ($.24 per basic and  diluted  share)  and
$10,112,000  ($.47 per basic and diluted share) compared to $4,625,000 ($.22 per
basic and diluted share) and  $8,981,000  ($.43 per basic and diluted share) for
the three and six months ended June 30,  2004.  The primary  contributor  to the
increase  in earnings  per share for the three  month  period was higher PNOI of
$2,401,000,   or  12.0%.   This  increase  in  PNOI  resulted  from   $1,189,000
attributable  to 2004 and  2005  acquisitions,  $472,000  from  newly  developed
properties and $740,000 from same property growth.  The increase in PNOI for the
six month period was  $4,409,000,  or 11.1%.  The increase in PNOI resulted from
$2,301,000  attributable  to 2004 and 2005  acquisitions,  $770,000  from  newly
developed  properties and $1,338,000 from same property growth.  These increases
in PNOI were offset by increased depreciation and amortization expense and other
costs as discussed below.
     The  Company's  50%   undivided   tenant-in-common   interest  in  Industry
Distribution Center II generated equity in earnings of $127,000 and $289,000 for
the three and six months  ended June 30, 2005 (PNOI of $199,000 and $398,000 for
the three and six month periods). EastGroup also earned $79,000 and $198,000 for
the three and six months ended June 30, 2005 in mortgage loan interest income on
the advances that the Company made to the property  co-owner in connection  with
the closing of this property. The $6,750,000 mortgage loan receivable was repaid
by the property  co-owner at the end of May 2005; the $800,000 loan is scheduled
for repayment as discussed in Note 8 in the Notes to the Consolidated  Financial
Statements.
     Interest costs incurred  during the period of  construction  of real estate
properties are capitalized and offset against interest expense. The increases in
mortgage  interest  expense  in 2005 were  primarily  due to a  $30,300,000  new
mortgage  that the Company  obtained in September  2004,  the  $20,500,000  loan
assumed  on the  acquisition  of Arion  Business  Park in  January  2005 and the
$4,642,000 mortgage assumed on the acquisition of Interstate Distribution Center
in March 2005.  Mortgage  principal  payments were $3,607,000 and $7,935,000 for
the three and six months ended June 30, 2005 and  $1,854,000  and $6,837,000 for
the same periods of 2004. The Company has taken advantage of the lower available
interest rates in the market during the past several years and has fixed several
new large  mortgages at rates deemed by  management  to be  attractive,  thereby
lowering the weighted average interest rates on mortgage debt from 6.89% at June
30, 2004 to 6.68% at June 30, 2005. This strategy has also reduced the Company's
exposure to changes in variable  floating  bank rates as the  proceeds  from the
mortgages were used to reduce short-term bank borrowings.



     The following  table  presents the  components of interest  expense for the
three and six months ended June 30, 2005 and 2004.


                                                                     Three Months Ended                  Six Months Ended
                                                                          June 30,                           June 30,
                                                              ----------------------------------------------------------------------
                                                                                      Increase                            Increase
                                                                 2005      2004      (Decrease)      2005       2004     (Decrease)
                                                              ----------------------------------------------------------------------
                                                                             (In thousands, except rates of interest)
                                                                                                           
Average bank borrowings.....................................  $ 87,922    67,554       20,368       96,087     62,640       33,447
Weighted average variable interest rates....................     4.33%     2.40%                     4.09%      2.39%

VARIABLE RATE INTEREST EXPENSE
Variable rate interest (excluding loan cost amortization)...       949       402          547        1,947        745        1,202
Amortization of bank loan costs.............................        89       102          (13)         178        204          (26)
                                                              ----------------------------------------------------------------------
Total variable rate interest expense........................     1,038       504          534        2,125        949        1,176
                                                              ----------------------------------------------------------------------

FIXED RATE INTEREST EXPENSE (1)
Fixed rate interest (excluding loan cost amortization)......     5,249     4,791          458       10,489      9,628          861
Amortization of mortgage loan costs.........................       113       105            8          225        209           16
                                                              ----------------------------------------------------------------------
Total fixed rate interest expense...........................     5,362     4,896          466       10,714      9,837          877
                                                              ----------------------------------------------------------------------

Total interest..............................................     6,400     5,400        1,000       12,839     10,786        2,053
Less capitalized interest...................................      (568)     (410)        (158)      (1,069)      (910)        (159)
                                                              ----------------------------------------------------------------------

TOTAL INTEREST EXPENSE......................................  $  5,832     4,990          842       11,770      9,876        1,894
                                                              ======================================================================


(1) Does not include interest expense for discontinued operations. See Note 5 in
the Notes to the Consolidated Financial Statements for this information.

     Depreciation and amortization  increased  $1,526,000 and $2,398,000 for the
three and six months ended June 30, 2005,  compared to the same periods in 2004.
These  increases  were  primarily  due to  properties  acquired  and  properties
transferred from development during 2004 and 2005.
     The  increases  in general and  administrative  expenses  of  $227,000  and
$449,000 for the three and six months  ended June 30, 2005  compared to the same
periods in 2004 were primarily from increased  accounting  costs associated with
compliance of the Sarbanes-Oxley Act of 2002 and increased  compensation  costs,
mainly due to the Company achieving goals in its stock-based incentive plans.
     NAREIT has recommended  supplemental  disclosures concerning  straight-line
rent, capital expenditures and leasing costs.  Straight-lining of rent increased
income by $574,000  and  $1,031,000  for the three and six months ended June 30,
2005, compared to $879,000 and $1,782,000 for the same periods in 2004.

Capital Expenditures
     Capital  expenditures  for the three and six months ended June 30, 2005 and
2004 were as follows:


                                                                          Three Months Ended          Six Months Ended
                                                                               June 30,                   June 30,
                                                           Estimated     -------------------------------------------------
                                                          Useful Life      2005        2004          2005          2004
                                                          ----------------------------------------------------------------
                                                                                          (In thousands)
                                                                                                     
        Upgrade on Acquisitions...................          40 yrs       $    37          15            54            38
        Tenant Improvements:
           New Tenants............................        Lease Life       1,278       1,145         2,121         2,205
           New Tenants (first generation) (1).....        Lease Life         162         378           410           874
           Renewal Tenants........................        Lease Life         498         417           633           549
        Other:
           Building Improvements..................         5-40 yrs          509         450           764           544
           Roofs..................................         5-15 yrs          113         172           127           582
           Parking Lots...........................          3-5 yrs          647          68           801            68
           Other..................................          5 yrs            141           2           167            17
                                                                         -------------------------------------------------
              Total capital expenditures..........                       $ 3,385       2,647         5,077         4,877
                                                                         =================================================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.


Capitalized Leasing Costs
     The Company's leasing costs  (principally  commissions) are capitalized and
included  in Other  Assets.  The  costs  are  amortized  over  the  terms of the
associated  leases and are included in depreciation  and  amortization  expense.
Capitalized  leasing  costs for the three and six months ended June 30, 2005 and
2004 were as follows:


                                                                          Three Months Ended          Six Months Ended
                                                                               June 30,                   June 30,
                                                           Estimated     -------------------------------------------------
                                                          Useful Life      2005        2004          2005          2004
                                                          ----------------------------------------------------------------
                                                                                          (In thousands)
                                                                                                     
        Development...............................        Lease Life     $   448         248           800           289
        New Tenants...............................        Lease Life         612         438           954           964
        New Tenants (first generation) (1)........        Lease Life           -           -            49            81
        Renewal Tenants...........................        Lease Life         449         354           814           629
                                                                         -------------------------------------------------
              Total capitalized leasing costs.....                       $ 1,509       1,040         2,617         1,963
                                                                         =================================================

        Amortization of leasing costs (2).........                       $ 1,017         794         1,889         1,572
                                                                         =================================================

(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.
(2) Includes discontinued operations.

Discontinued Operations
     In February  2005,  the Company sold Delp  Distribution  Center II (102,000
square feet) in Memphis for net proceeds of $2,085,000  and recognized a gain of
$377,000.  In June 2005, the Company sold Lamar Distribution  Center II (151,000
square feet),  also in Memphis,  for net proceeds of $3,710,000 and recognized a
gain of $754,000.  The operations,  including  interest expense (if applicable),
and  gains on the sale of  these  properties  are  recorded  under  Discontinued
Operations in accordance  with SFAS No. 144 for both 2005 and 2004.  Income from
discontinued  operations for 2004 also includes the operations of the properties
that were sold during 2004.

NEW ACCOUNTING PRONOUNCEMENTS

     In December 2004, the Financial  Accounting  Standards  Board (FASB) issued
SFAS No. 153,  Exchanges of Nonmonetary Assets - An Amendment of APB Opinion No.
29. This new  standard is the result of a broader  effort by the FASB to improve
financial reporting by eliminating differences between GAAP in the United States
and GAAP developed by the  International  Accounting  Standards Board (IASB). As
part of this effort,  the FASB and the IASB identified  opportunities to improve
financial  reporting by  eliminating  certain narrow  differences  between their
existing  accounting  standards.  Statement  153  amends  APB  Opinion  No.  29,
Accounting  for  Nonmonetary  Transactions,   which  was  issued  in  1973.  The
amendments  made by Statement 153 are based on the principle  that  exchanges of
nonmonetary  assets  should be  measured  based on the fair  value of the assets
exchanged.   Further,   the  amendments   eliminate  the  narrow  exception  for
nonmonetary exchanges of similar productive assets and replace it with a broader
exception  for  exchanges  of  nonmonetary  assets that do not have  "commercial
substance." Previously,  Opinion 29 required that the accounting for an exchange
of a productive asset for a similar  productive asset or an equivalent  interest
in the same or similar  productive  asset should be based on the recorded amount
of the asset  relinquished.  The  provisions  in Statement 153 are effective for
nonmonetary asset exchanges occurring in fiscal periods beginning after June 15,
2005. The Company's adoption of this Statement in June 2005 had no impact on its
overall  financial  position  or  results of  operation  as the  Company  had no
nonmonetary asset exchanges during the second quarter nor does it expect to have
nonmonetary asset exchanges in the immediate future.
     The FASB has issued SFAS No. 123 (Revised 2004),  Share-Based  Payment. The
new FASB rule  requires  that the  compensation  cost  relating  to  share-based
payment transactions be recognized in the financial  statements.  That cost will
be  measured  based on the fair  value of the  equity or  liability  instruments
issued.  Statement  123R  represents  the  culmination  of a two-year  effort to
respond to requests  from  investors  and many others that the FASB  improve the
accounting for share-based payment arrangements with employees.  Public entities
(other than those filing as small  business  issuers)  will be required to apply
Statement  123R as of the first annual  reporting  period that begins after June
15, 2005, or January 1, 2006 for  EastGroup.  Early adoption of the Statement is
encouraged.  Effective  January  1, 2002,  the  Company  adopted  the fair value
recognition   provisions   of  SFAS  No.  148,   "Accounting   for   Stock-Based
Compensation-Transition   and   Disclosure,   an  amendment  of  SFAS  No.  123,
'Accounting for Stock-Based Compensation'," prospectively to all awards granted,
modified,  or settled  after  January 1, 2002.  The  Company has  evaluated  the
potential  impact of the adoption of SFAS 123R in 2006 and expects such adoption
to have  little or no impact on its  overall  financial  position  or results of
operation.

LIQUIDITY AND CAPITAL RESOURCES

     Net cash  provided by  operating  activities  was  $31,969,000  for the six
months ended June 30,  2005.  The primary  other  sources of cash were from bank
borrowings, proceeds from a common stock offering, repayments on a mortgage loan
receivable,   distributions


from an  unconsolidated  investment  (primarily  EastGroup's  50%  share of loan
proceeds)  and the  sale of real  estate  properties.  The  Company  distributed
$20,716,000 in common and $1,312,000 in preferred stock dividends during the six
months  ended  June 30,  2005.  Other  primary  uses of cash  were for bank debt
repayments, construction and development of properties, purchases of real estate
properties,   mortgage  note  payments  and  capital   improvements  at  various
properties.
     Total debt at June 30, 2005 and  December 31, 2004 is detailed  below.  The
Company's bank credit  facilities have certain  restrictive  covenants,  and the
Company was in  compliance  with all of its debt  covenants at June 30, 2005 and
December 31, 2004.


                                                           June 30, 2005     December 31, 2004
                                                          -------------------------------------
                                                                      (In thousands)
                                                                              
        Mortgage notes payable - fixed rate.........      $      321,648               303,674
        Bank notes payable - floating rate..........              88,050                86,431
                                                          -------------------------------------
           Total debt...............................      $      409,698               390,105
                                                          =====================================


     The Company has a  three-year,  $175  million  unsecured  revolving  credit
facility  with a group of nine banks that matures in January  2008.  The Company
customarily  uses this line of credit for  acquisitions  and  developments.  The
interest  rate on the facility is based on the LIBOR index and varies  according
to  debt-to-total  asset value ratios,  with an annual  facility fee of 20 basis
points. EastGroup's interest rate under this facility is LIBOR plus .95%, except
that it may be lower  based  upon the  competitive  bid  option in the note (the
Company was first eligible under this facility to exercise its option to solicit
competitive bid offers in June 2005). The line of credit can be expanded by $100
million and has a one-year  extension at EastGroup's  option.  At June 30, 2005,
the interest  rate was 4.08% on a balance of  $76,000,000.  The interest rate on
each tranche is currently reset on a monthly basis two days before the effective
date. At August 5, 2005, the balance on this line was comprised of a $53 million
tranche at 4.46%, which was set on July 28, 2005, and $42 million in competitive
bid loans at a weighted average rate of 4.09%, which was set on August 3, 2005.
     The Company has a one-year $20 million unsecured  revolving credit facility
with PNC Bank, N.A. that matures in December 2005, which the Company customarily
uses for working  cash needs.  The  interest  rate on this  facility is based on
LIBOR and varies according to debt-to-total  asset value ratios; it is currently
LIBOR plus 1.10%. At June 30, 2005, the interest rate was 4.44% on $12,050,000.
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering of the shares were  approximately  $31.6
million after deducting the underwriting  discount and other offering  expenses.
The Company  used the net  proceeds  from this  offering  for general  corporate
purposes,  including  acquisition and  development of industrial  properties and
repayment of fixed rate debt maturing in 2005.
     At the end of May  2005,  EastGroup  and the  property  co-owner  closed  a
nonrecourse  first mortgage loan secured by Industry  Distribution  Center II in
Los Angeles.  The Company has a 50% undivided  tenant-in-common  interest in the
309,000 square foot warehouse.  The $13.3 million loan has a fixed interest rate
of 5.31%, a ten-year term and an  amortization  schedule of 25 years. As part of
this  transaction,  the loan proceeds  payable to the property  co-owner  ($6.65
million)  were paid to  EastGroup  to reduce  the  $6.75  million  note that the
Company  advanced  to the  property  co-owner in  November  2004  related to the
property's  acquisition.  Also at the closing, the co-owner repaid the remaining
balance of $100,000 on this note.  The total proceeds of $13.3 million were used
to reduce EastGroup's outstanding variable rate bank debt.
     On July 1, 2005, EastGroup repaid two mortgages totaling $11.5 million. The
weighted average interest rate for these mortgages was 8.163%.

Contractual Obligations
     EastGroup's  fixed,  noncancelable  obligations as of December 31, 2004 did
not  materially  change during the six months ended June 30, 2005 except for the
purchase  obligations  which were  fulfilled upon the closings of Arion Business
Park and the two parcels of land and the net  increases  in  mortgage  notes and
bank notes payable as described above.

     The Company  anticipates  that its current  cash  balance,  operating  cash
flows,  and  borrowings  under  its  lines of credit  will be  adequate  for (i)
operating  and  administrative  expenses,  (ii)  normal  repair and  maintenance
expenses at its properties,  (iii) debt service obligations,  (iv) distributions
to stockholders,  (v) capital improvements,  (vi) purchases of properties, (vii)
development,  and (viii) any other normal  business  activities  of the Company,
both in the short- and long-term.

INFLATION

     In the last five years,  inflation has not had a significant  impact on the
Company because of the relatively low inflation rate in the Company's geographic
areas of operation. Most of the leases require the tenants to pay their pro rata
share of operating  expenses,  including  common area  maintenance,  real estate
taxes and  insurance,  thereby  reducing the Company's  exposure to increases in
operating expenses resulting from inflation.  In addition,  the Company's leases
typically have three to five year terms,

which may enable the  Company to replace  existing  leases  with new leases at a
higher base if rents on the existing leases are below the  then-existing  market
rate.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     The Company is exposed to interest  rate  changes  primarily as a result of
its lines of credit and long-term debt maturities. This debt is used to maintain
liquidity and fund capital  expenditures  and  expansion of the  Company's  real
estate investment portfolio and operations. The Company's objective for interest
rate risk management is to limit the impact of interest rate changes on earnings
and cash  flows  and to lower  its  overall  borrowing  costs.  To  achieve  its
objectives,  the Company  borrows at fixed  rates but also has several  variable
rate bank lines as discussed  under Liquidity and Capital  Resources.  The table
below presents the principal  payments due and weighted  average  interest rates
for both the fixed rate and variable rate debt.


                                         Jul-Dec                                                                  Fair
                                          2005       2006      2007      2008     2009    Thereafter   Total      Value
                                        ------------------------------------------------------------------------------------
                                                                                            
Fixed rate debt(1) (in thousands)....   $ 18,101    43,777    22,035     8,175   38,089    191,471    321,648    342,608(2)
Weighted average interest rate.......      7.86%     6.82%     7.51%     6.65%    6.76%      6.43%      6.68%
Variable rate debt (in thousands)....     12,050         -         -    76,000        -          -     88,050     88,050
Weighted average interest rate.......      4.44%         -         -     4.08%        -          -      4.13%

(1) The fixed rate debt shown  above  includes  the Tower  Automotive  mortgage,
which has a variable  interest rate based on the one-month LIBOR.  EastGroup has
an  interest  rate swap  agreement  that  fixes the rate at 4.03% for the 8-year
term.  Interest and related fees result in an annual effective  interest rate of
5.3%.
(2) The fair value of the  Company's  fixed rate debt is estimated  based on the
quoted market prices for similar issues or by discounting expected cash flows at
the  rates  currently  offered  to the  Company  for debt of the same  remaining
maturities, as advised by the Company's bankers.

     As the table above  incorporates  only those  exposures  that existed as of
June 30, 2005,  it does not  consider  those  exposures or positions  that could
arise after that date. The ultimate impact of interest rate  fluctuations on the
Company will depend on the  exposures  that arise during the period and interest
rates. If the weighted  average  interest rate on the variable rate bank debt as
shown above changes by 10% or  approximately  41 basis points,  interest expense
and cash flows would increase or decrease by approximately $364,000 annually.
     The Company has an interest  rate swap  agreement  to hedge its exposure to
the variable interest rate on the Company's  $10,485,000 Tower Automotive Center
recourse  mortgage,  which is  summarized  in the  table  below.  Under the swap
agreement,  the Company  effectively pays a fixed rate of interest over the term
of the agreement  without the exchange of the underlying  notional amount.  This
swap is designated as a cash flow hedge and is considered to be fully  effective
in hedging the  variable  rate risk  associated  with the Tower  mortgage  loan.
Changes  in the  fair  value of the swap are  recognized  in  accumulated  other
comprehensive income. The Company does not hold or issue this type of derivative
contract for trading or speculative purposes.


                         Current Notional     Maturity                                   Fair Market Value     Fair Market Value
        Type of Hedge         Amount            Date      Reference Rate   Fixed Rate       at 6/30/05            at 12/31/04
        -------------------------------------------------------------------------------------------------------------------------
                          (In thousands)                                                            (In thousands)
                                                                                                   
            Swap             $10,485          12/31/10    1 month LIBOR      4.03%             $19                   $14

FORWARD-LOOKING STATEMENTS

In addition to historical  information,  certain sections of this report contain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933 and  Section 21E of the  Securities  Exchange  Act of 1934,  such as
those   pertaining  to  the  Company's   hopes,   expectations,   anticipations,
intentions,  beliefs, budgets,  strategies regarding the future, the anticipated
performance  of  development  and  acquisition  properties,  capital  resources,
profitability  and portfolio  performance.  Forward-looking  statements  involve
numerous risks and uncertainties.  The following factors, among others discussed
herein,  could cause actual results and future events to differ  materially from
those set forth or contemplated in the forward-looking  statements:  defaults or
nonrenewal of leases,  increased interest rates and operating costs,  failure to
obtain necessary outside  financing,  difficulties in identifying  properties to
acquire  and in  effecting  acquisitions,  failure to  qualify as a real  estate
investment   trust  under  the  Internal  Revenue  Code  of  1986,  as  amended,
environmental  uncertainties,  risks  related  to  disasters  and the  costs  of
insurance to protect from such disasters, financial market fluctuations, changes
in real estate and zoning laws and  increases in real  property  tax rates.  The
success of the Company also  depends  upon the trends of the economy,  including
interest  rates and the  effects to the  economy  from  possible  terrorism  and
related world events,  income tax laws,  governmental  regulation,  legislation,
population  changes and those risk  factors  discussed  elsewhere  in this Form.
Readers are cautioned not to place undue reliance on forward-looking statements,
which reflect management's analysis only as the date hereof. The Company assumes
no  obligation  to update  forward-looking  statements.  See also the  Company's
reports  to be  filed  from  time to  time  with  the  Securities  and  Exchange
Commission pursuant to the Securities Exchange Act of 1934.


ITEM 4.  CONTROLS AND PROCEDURES.

(i) Disclosure Controls and Procedures.

     The Company  carried out an evaluation,  under the supervision and with the
participation  of  the  Company's  management,  including  the  Company's  Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design  and  operation  of the  Company's  disclosure  controls  and  procedures
pursuant to Exchange  Act Rule  13a-15.  Based upon that  evaluation,  the Chief
Executive  Officer and Chief  Financial  Officer  concluded that, as of June 30,
2005, the Company's  disclosure controls and procedures were effective in timely
alerting them to material  information  relating to the Company  (including  its
consolidated subsidiaries) required to be included in the Company's periodic SEC
filings.

(ii) Changes in Internal Control Over Financial Reporting.

     There  was no change  in the  Company's  internal  control  over  financial
reporting  during the Company's  second fiscal  quarter ended June 30, 2005 that
has  materially  affected,  or is reasonably  likely to materially  affect,  the
Company's internal control over financial reporting.

PART II.  OTHER INFORMATION

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

     On June 2, 2005, the Registrant held its Annual Meeting of Shareholders. At
the Annual  Meeting,  D. Pike Aloian,  H.C.  Bailey,  Jr.,  Hayden C. Eaves III,
Fredric H. Gould,  David H.  Hoster II,  David M. Osnos and Leland R. Speed were
elected  directors  of the  Registrant,  each to serve  until  the  2006  Annual
Meeting. The following is a summary of the voting for directors:


                                                Common Stock
        Nominee                          Vote For     Vote Withheld
        ------------------------------------------------------------
                                                       
        D. Pike Aloian                  19,947,233       213,921
        H.C. Bailey, Jr.                19,878,827       282,327
        Hayden C. Eaves III             19,966,671       194,483
        Fredric H. Gould                19,952,278       208,876
        David H. Hoster II              19,990,365       170,789
        David M. Osnos                  19,740,077       421,077
        Leland R. Speed                 19,976,913       184,241


     At the same  meeting,  shareholders  were  asked to vote on a  proposal  to
ratify the adoption of the  EastGroup  Properties,  Inc. 2005  Directors  Equity
Incentive  Plan.  The Plan  authorizes  the  issuance of up to 50,000  shares of
common  stock  pursuant  to awards  granted to  directors  of the  Company.  The
following is a summary of the voting:


                                           Vote For      Vote Against      Abstain       No Vote
        -------------------------------------------------------------------------------------------
                                                                               
        Ratification of 2005 Directors
        Equity Incentive Plan:            10,975,447      5,395,296        134,488      3,663,812


ITEM 6.  EXHIBITS.

     (a)  Form 10-Q Exhibits:

          (31) Rule 13a-14(a)/15d-14(a)  Certifications (pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer

          (32) Section  1350  Certifications  (pursuant  to  Section  906 of the
               Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer



                                   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.

Date:  August 5, 2005

                             EASTGROUP PROPERTIES, INC.

                             By:   /s/ BRUCE CORKERN
                                  ---------------------------
                             Bruce Corkern, CPA
                             Senior Vice President, Chief Accounting Officer,
                             and Controller


                             By:  /s/ N. KEITH MCKEY
                                  ---------------------------
                             N. Keith McKey, CPA
                             Executive Vice President, Chief Financial Officer,
                             Secretary and Treasurer