FORM 10-QSB

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20552

(Mark One)

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

     For the quarterly period ended June 30, 1996

                                      OR

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

     For the transition period from ____________ to _______________

     Commission File No. 0-26248

                         LONDON FINANCIAL CORPORATION
            (Exact name of registrant as specified in its charter)

             Ohio                                         34-1800830
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                      Identification Number)

2 East High Street
London, Ohio                                                        43140
- ---------------------                                             ----------
(Address of principal                                             (Zip Code)
executive office)


Registrant's telephone number, including area code: (614) 852-0787

Check  whether  the issuer (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

As of August 5, 1996, the latest practicable date, 529,000 of the registrant's
common shares, without par value, were issued and outstanding.



                                     -1-



                         LONDON FINANCIAL CORPORATION


                                     INDEX

                                                                        Page

PART I  -  FINANCIAL INFORMATION

                  Consolidated Statements of Financial Condition .......  3

                  Consolidated Statements of Earnings ..................  4

                  Consolidated Statements of Cash Flows ................  5

                  Notes to Consolidated Financial Statements ...........  6

                  Management's Discussion and Analysis of
                  Financial Condition and Results of
                  Operations ...........................................  8


PART II -  OTHER INFORMATION ........................................... 13

SIGNATURES ............................................................. 14


                                     -2-


                         London Financial Corporation


                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                       (In thousands, except share data)


                                                            June 30,    September 30,
      ASSETS                                                  1996          1995

                                                                       
Cash and due from banks ................................    $    865     $   835
Interest-bearing deposits in other
   financial institutions ..............................       2,182       2,009
                                                            --------     -------
      Cash and cash equivalents ........................       3,047       2,844

Investment securities - at amortized cost,
   approximate market value of $1,999 and
   $498 at June 30, 1996 and September 30,
   1995, respectively ..................................       2,000         500
Mortgage-backed securities - at cost,
   approximate market value of $4,065
   and $1,978 at June 30, 1996 and
   September 30, 1995, respectively ....................       4,143       2,009
Loans receivable - net .................................      27,130      27,972
Office premises and equipment - at
   depreciated cost ....................................         360         372
Stock in Federal Home Loan Bank - at cost ..............         257         244
Accrued interest receivable on loans ...................         145         135
Accrued interest receivable on mortgage-
   backed securities ...................................          17           5
Accrued interest receivable on investments
  and interest-bearing deposits ........................          14        --
Prepaid expenses and other assets ......................          43          33
Prepaid federal income taxes ...........................        --             5
Deferred federal income taxes ..........................          33          33
                                                            --------     -------

      TOTAL ASSETS .....................................    $ 37,189     $34,152
                                                            ========     =======

      LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits ...............................................    $ 28,780     $30,594
Advances from Federal Home Loan Bank ...................         300         300
Other liabilities ......................................          62          34
Accrued federal income taxes ...........................         102        --
                                                            --------     -------

      TOTAL LIABILITIES ................................      29,244      30,928

Shareholders' Equity
  Common shares - 5,000,000, no par value,
    authorized, 529,000 shares issued and
    outstanding ........................................        --          --
  Additional paid-in capital ...........................       4,910        --
  Shares acquired by Employee Stock Ownership Plan .....        (423)       --
  Retained earnings - substantially restricted .........       3,458       3,224
                                                            --------     -------

      TOTAL SHAREHOLDERS' EQUITY .......................       7,945       3,224
                                                            --------     -------

      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY .......    $ 37,189     $34,152
                                                            ========     =======


                                     -3-



                         London Financial Corporation


                      CONSOLIDATED STATEMENTS OF EARNINGS

                       (In thousands, except share data)


                                             Nine months ended  Three months ended
                                                    June 30,           June 30,
                                                 1996     1995      1996     1995
                                                ------   ------    ------   ------
                                                                 
Interest income
  Loans ......................................   $1,783   $ 1,533    $588   $519
  Mortgage-backed securities .................       85        72      31     25
  Investment securities ......................       23        19      10      6
  Interest-bearing deposits and other ........      172        90      89     44
                                                 ------   -------    ----   ----
      Total interest income ..................    2,063     1,714     718    594

Interest expense
  Deposits ...................................    1,123       982     351    360
  Borrowings .................................       21        21       7      7
                                                 ------   -------    ----   ----
      Net interest expense ...................    1,144     1,003     358    367
                                                 ------   -------    ----   ----

      Net interest income before provision
        for losses on loans ..................      919       711     360    227

Provision for losses on loans ................     --        --       --     --
                                                 ------   -------    ----   ----

      Net interest income after provision
        for losses on loans ..................      919       711     360    227

Other operating income .......................       45        51       7      6

General, administrative and other expense
  Employee compensation and benefits .........      309       292     101     92
  Occupancy and equipment ....................       53        51      18     18
  Federal deposit insurance premiums .........       63        59      20     24
  Franchise taxes ............................       34        33      11     11
  Data processing ............................       44        42      15     14
  Other ......................................      117       116      50     41
                                                 ------   -------    ----   ----
      Total general, administrative and
         other expense .......................      620       593     215    200
                                                 ------   -------    ----   ----

      Earnings before income taxes ...........      344       169     152     33

Federal income taxes
  Current ....................................      110        51      41     14
  Deferred ...................................     --          (2)    --     --
                                                 ------   -------    ----   ----
      Total federal income taxes .............      110        49      41     14
                                                 ------   -------    ----   ----

      NET EARNINGS ...........................   $  234   $   120    $111   $ 19
                                                 ======   =======    ====   ====

      EARNINGS PER SHARE .....................      N/A       N/A    $.23    N/A
                                                 ======   =======    ====   ====

                                     -4-





                         London Financial Corporation


                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                      For the nine months ended June 30,
                                (In thousands)


                                                                    1996        1995
                                                                   ------      ------
                                                                           
Cash flows provided by (used in) operating activities:
  Net earnings for the period .................................   $   234    $   120
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization of deferred loan origination fees ............       (76)       (42)
    Depreciation and amortization .............................        19         18
    Federal Home Loan Bank stock dividends ....................       (13)       (24)
    Increase (decrease) in cash due to changes in:
      Accrued interest receivable on loans ....................       (10)        (7)
      Accrued interest receivable on mortgage-backed securities       (12)        (6)
      Accrued interest receivable on investments and interest-
        bearing deposits ......................................       (14)      --
      Prepaid expenses and other assets .......................       (10)       (17)
      Other liabilities .......................................        28         (1)
      Federal income taxes
        Current ...............................................       107         42
        Deferred ..............................................      --           (2)
                                                                  -------    -------
      Net cash provided by operating activities ...............       253         81

Cash flows provided by (used in) investing activities:
  Principal repayments on mortgage-backed securities ..........       162        122
  Purchase of mortgage-backed securities ......................    (2,296)      --
  Purchase of investment securities ...........................    (1,500)      --
  Principal repayments on loans ...............................     5,602      3,543
  Loan disbursements ..........................................    (4,684)    (5,594)
  Purchase of office equipment ................................        (7)        (9)
                                                                  -------    -------
      Net cash provided by (used in) investing activities .....    (2,723)    (1,938)

Cash flows provided by (used in) financing activities:
  Net increase (decrease) in deposit accounts .................    (1,814)     1,303
  Proceeds from issuance of common shares .....................     4,487       --
                                                                  -------    -------
      Net cash provided by financing activities ...............     2,673      1,303
                                                                  -------    -------

Net increase (decrease) in cash and cash equivalents ..........       203       (554)

Cash and cash equivalents at beginning of period ..............     2,844      2,556
                                                                  -------    -------

Cash and cash equivalents at end of period ....................   $ 3,047    $ 2,002
                                                                  =======    =======

Supplemental disclosure of cash flow information:
   Cash paid during the year for:
    Federal income taxes ......................................   $    20    $    10
                                                                  =======    =======

    Interest on deposits and borrowings .......................   $ 1,144    $ 1,003
                                                                  =======    =======



                                      -5-



                         London Financial Corporation


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  For the three and nine month periods ended
                            June 30, 1996 and 1995


In October  1995,  the Board of  Directors  of The  Citizens  Loan and Savings
Company  ("Citizens")  adopted a Plan of Conversion (the "Plan") providing for
the   conversion  of  Citizens  to  the  stock  form  of   organization   (the
"Conversion").  In connection with the  Conversion,  Citizens formed a holding
company,  London Financial  Corporation,  ("LFC"). On March 29, 1996, Citizens
completed the conversion to the stock form of organization, in connection with
which  Citizens  issued  all of its  outstanding  shares to LFC and LFC issued
529,000 common shares in a subscription offering and a community offering at a
price of $10.00 per share  which,  after  consideration  of offering  expenses
totaling  $380,000,  and shares  purchased by employee  benefit plans totaling
$423,000,  resulted  in net  cash  proceeds  of $4.5  million.  The  financial
statements  for the periods prior to March 1996 are those of Citizens prior to
the Conversion.

1.  Basis of Presentation

The accompanying  unaudited consolidated financial statements were prepared in
accordance with  instructions for Form 10-QSB and,  therefore,  do not include
information or footnotes necessary for a complete presentation of consolidated
financial  position,  results of operations and cash flows in conformity  with
generally  accepted  accounting   principles.   However,  in  the  opinion  of
management,  all adjustments  (consisting of only normal  recurring  accruals)
which are  necessary for a fair  presentation  of the  consolidated  financial
statements  have been  included.  The results of operations  for the three and
nine  month  periods  ended  June  30,  1996  and  1995,  are not  necessarily
indicative of the results which may be expected for an entire fiscal year.

2.  Principles of Consolidation

The accompanying consolidated financial statements include the accounts of LFC
and Citizens. All significant intercompany items have been eliminated.

3.  Earnings Per Share

Earnings  per share for the three month period ended June 30, 1996 is computed
based upon 486,680 weighted-average shares outstanding,  which gives effect to
a reduction  for the 42,320  unallocated  shares held by the London  Financial
Corporation  Employee  Stock  Ownership  Plan (the "ESOP") in accordance  with
Statement of Position 93-6.

Earnings  per share for the nine month  period  ended June 30,  1996,  and the
three and nine month  periods  ended June 30,  1995 is not  applicable  as LFC
completed its conversion to the stock form of ownership in March 1996.


                                     -6-





                         London Financial Corporation


            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  For the three and nine month periods ended
                            June 30, 1996 and 1995


4.  Effects of Recent Accounting Pronouncements

In May 1993,  the Financial  Accounting  Standards  Board (the "FASB")  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 114, "Accounting by
Creditors for  Impairment of a Loan".  SFAS No. 114, which was amended by SFAS
No. 118 as to certain income  recognition and financial  statement  disclosure
provisions,  requires that impaired  loans be measured  based upon the present
value of  expected  future  cash  flows  discounted  at the  loan's  effective
interest rate or, as an alternative,  at the loan's observable market price or
fair value of the  collateral.  SFAS No. 114 was effective for years beginning
after  December  15, 1994  (fiscal  1996 as to LFC).  LFC adopted SFAS No. 114
effective October 1, 1995,  without material effect on consolidated  financial
condition or results of operations.

In May 1993, the FASB issued SFAS No. 115, "Accounting for Certain Investments
in Debt and Equity  Securities".  SFAS No. 115 requires  that  investments  be
categorized as  held-to-maturity,  trading, or available for sale.  Securities
classified  as  held-to-maturity  are  carried  at  cost  only  if LFC has the
positive  intent and ability to hold these  securities  to  maturity.  Trading
securities  and  securities  available for sale are carried at fair value with
resulting  unrealized  gains or losses recorded to operations or shareholders'
equity,  respectively.  LFC adopted SFAS No. 115 for the fiscal year beginning
October 1, 1994 by designating all investment and  mortgage-backed  securities
as held-to-maturity.

In October  1994,  the FASB  issued  SFAS No.  123  entitled  "Accounting  for
Stock-Based  Compensation." SFAS No. 123 establishes a fair value based method
of accounting for  stock-based  compensation  paid to employees.  SFAS No. 123
recognizes  the fair value of an award of stock or stock  options on the grant
date and is required to be adopted  before LFC's 1997 fiscal year.  Management
does  not  believe  the  disclosure  provisions  of SFAS No.  123 will  have a
material  adverse  effect  on the LFC's  consolidated  financial  position  or
results of operations.

5.  Pending Legislative Changes

The deposit accounts of Citizens and of other savings associations are insured
by the FDIC in the Savings Association  Insurance Fund ("SAIF").  The reserves
of the SAIF are  currently  below  the  level  required  by law.  The  deposit
accounts of  commercial  banks are  insured by the FDIC in the Bank  Insurance
Fund ("BIF"), except to the extent such banks have acquired SAIF deposits. The
reserves of the BIF met the level  required by law in May 1995. As a result of
the disparity in the respective reserve levels of the funds, deposit insurance
assessments  paid by  healthy  savings  associations  exceeded  those  paid by
healthy  commercial banks by approximately  $.19 per $100 in deposits in 1995,
and in 1996 BIF assessments  required of healthy  commercial banks are limited
to a  $2,000  minimum  fee.  This  premium  disparity  could  have a  negative
competitive  impact on the Citizens and other  institutions  with SAIF-insured
deposits.


                                     -7-





                         London Financial Corporation


            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  For the three and nine month periods ended
                            June 30, 1996 and 1995


5.  Pending Legislative Changes (continued)

Congress is considering  legislation to recapitalize the SAIF and to eliminate
the significant  premium  disparity  between the BIF and the SAIF.  Currently,
that  recapitalization  plan provides for the payment of a special assessment,
currently  estimated at $.69 to $.70 per $100 of SAIF insured deposits held at
March 31, 1995. In addition, the cost of prior thrift failures would be shared
by both the SAIF and the BIF. This would likely  increase BIF  assessments  by
$.02 to $.025 per $100 in deposits. SAIF assessments would initially be set at
the same level as BIF  assessments  and could never be reduced below the level
for BIF assessments. These projected assessment levels may change.

A component of the  recapitalization  plan provides for the merger of the SAIF
and BIF on January 1, 1998.  However,  the SAIF  recapitalization  legislation
currently  provides for an elimination of the federal thrift charter or of the
separate  federal  regulation  of thrifts  prior to the merger of the  deposit
insurance  funds.  As a result,  Citizens  would be  regulated as a bank under
Federal laws which would subject it to the more  restrictive  activity  limits
imposed on national  banks.  LFC, as the holding  company of  Citizens,  would
become a bank  holding  company,  which would  subject it to more  restrictive
activity  limits  and to  capital  requirements  similar  to those  imposed on
Citizens.  In a separate recent  legislative  proposal,  tax legislation would
require Citizens to recapture post-1987 additions to its bad debt reserve, and
Citizens  would not be able to utilize the percentage of taxable income method
to compute its reserve in the future.  Under such legislation  Citizens may be
required to recapture,  as taxable income,  approximately  $360,000 of its bad
debt reserve,  which represents  post-1987 additions to the reserve.  Citizens
will be permitted to pay taxes on its recapture of post-1987 bad debt reserves
over six years beginning in 1997.

Citizens  had $29.7  million in  deposits  at March 31,  1995.  If the special
assessment  is $.71  per $100 in  deposits,  Citizens  will pay an  additional
assessment of $211,000. This assessment should be tax deductible,  but it will
reduce  earnings  and capital for the quarter in which it is  recorded.  It is
expected that quarterly SAIF assessments will be reduced to approximately $.06
to $.065 per $100 in deposits.

No assurances can be given that the SAIF recapitalization plan will be enacted
into  law or in what  form it may be  enacted.  In  addition,  LFC can give no
assurances  that  the  disparity  between  BIF and  SAIF  assessments  will be
eliminated and cannot predict the impact of being  regulated as a bank holding
company until legislation requiring such changes is enacted.




                                     -8-





                         London Financial Corporation


               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS


Financial Condition

At June 30, 1996, LFC had total assets of $37.2  million,  an increase of $3.0
million,  or 8.9%,  over  September 30, 1995. In March 1996, LFC completed the
conversion  from mutual to stock form,  realizing net proceeds of $4.5 million
from the sale of common  shares.  The increase in assets was funded  primarily
from the offering  proceeds,  which were partially  offset by a net decline in
deposits of  approximately  $1.8 million,  a  significant  portion of which is
attributable  to the use of deposited funds to purchase common shares in LFC's
offering.

Investment  securities  and  mortgage-backed   securities  increased  by  $3.6
million,  to a total  of  $6.1  million  at  June  30,  1996,  reflecting  the
investment  of the  proceeds  from  the  sale  of  common  shares.  Investment
securities  increased  $1.5  million  as a  result  of the  purchase  of U. S.
Government  agency  securities.   Mortgage-backed  securities  increased  $2.1
million,  as purchases totaling $2.3 million exceeded principal  repayments of
$162,000.

Loans receivable  declined  $842,000,  or 3.0%, as loan  disbursements of $4.7
million were exceeded by principal repayments of $5.6 million.

At June 30, 1996,  Citizens'  allowance for loan losses  totaled  $187,000,  a
$3,000 decline from the level maintained at September 30, 1995.  Nonperforming
loans totaled  $77,000,  or .27% of the total loan portfolio at June 30, 1996,
as  compared  to  nonperforming  loans of  $45,000,  or .15% of the total loan
portfolio at September  30, 1995.  At June 30, 1996,  Citizens'  allowance for
loan losses was  comprised  solely of a general loan loss  allowance  which is
includible  as  a  component  of  regulatory   risk-based  capital.   Although
management  of LFC believes that its allowance for loan losses was adequate at
June 30, 1996, based on facts and circumstances  available to it, there can be
no assurances that the allowance will be adequate to absorb actual loan losses
during the current  period or that  additions  to such  allowance  will not be
necessary in future  periods,  which could  adversely  affect LFC's results of
operations.

Deposits  totaled  $28.8 million at June 30, 1996, a decrease of $1.8 million,
or 5.9%, from the $30.6 million of deposits outstanding at September 30, 1995.
Such decrease resulted primarily from deposit  withdrawals which were utilized
to purchase common stock in the conversion.

As required by the Financial  Institutions Reform,  Recovery,  and Enforcement
Act of 1989 ("FIRREA") and regulations promulgated thereunder by the Office of
Thrift Supervision ("OTS"), Citizens is required to maintain minimum levels of
capital  under  three  separate  standards.  Citizens  is required to maintain
regulatory  capital  sufficient to meet tangible,  core and risk-based capital
ratios of 1.50% and 3.00% of adjusted total assets, and 8.00% of risk-weighted
assets, respectively.

                                     -9-





                         London Financial Corporation


               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS


Financial Condition Changes

As of June 30, 1996, Citizens' regulatory capital exceeded all minimum capital
requirements as shown in the following table:


                                                            Regulatory capital
                           Tangible                    Core                 Risk-based
                            capital   Percent         capital    Percent      capital
                                                              (In thousands)
                                                                             
Capital under generally
  accepted accounting
  principles ...........   $5,461                     $5,461                   $  5,461
Additional capital items
  General valuation
  allowances ...........     --                         --                          187
                          -------                     ------                   --------
Regulatory capital
  computed .............    5,461       15.5           5,461       15.5           5,648       30.6
Capital requirement ....      527        1.5           1,054        3.0           1,474        8.0
                           ------   --------          ------   --------          ------   --------

Regulatory
  capital - excess .....   $4,934       14.0          $4,407       12.5          $4,174       22.6
                           ======   ========          ======   ========          ======   ========



Comparison of Operating Results For the Nine Month Periods Ended June 30,
1996 and 1995

General

Net earnings for the nine month period ended June 30, 1996,  totaled $234,000,
an increase of  $114,000,  or 95.0%,  over the  comparable  1995  period.  The
increase  in  earnings  resulted  primarily  from a $208,000  increase  in net
interest income,  which was partially offset by a $27,000 increase in general,
administrative and other expense, and a $61,000 increase in the federal income
tax provision.

Net Interest Income

Interest income on loans for the nine months ended June 30, 1996, increased by
$250,000,  or 16.3%,  as compared to the nine months ended June 30, 1995.  The
increase was primarily  due to an increase in yield,  coupled with an increase
in the weighted average  portfolio  balance  year-to-year.  Interest income on
mortgage-backed securities increased by $13,000, or 18.1%, due primarily to an
increase in the weighted  average  portfolio  balance  year-to-year.  Interest
income on investment  securities and other  interest-earning  assets increased
$86,000,  or  78.9%.  The  increases  in  interest  income on  investment  and
mortgage-backed  securities reflect the earnings on securities  purchased from
net proceeds of LFC's offering of common shares.

                                     -10-


                         London Financial Corporation


               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS


Net Interest Income (continued)

Interest expense on deposits increased by $141,000,  or 14.4%, during the nine
months ended June 30, 1996. This increase was the result of an increase in the
cost of  deposits,  which was  partially  offset by a decline in the  weighted
average balance of deposits outstanding.

As a result of the foregoing  changes in interest income and interest expense,
net interest income  increased by $208,000,  or 29.3%,  during the nine months
ended June 30, 1996, as compared to the nine months ended June 30, 1995.

Provision for Losses on Loans

A  provision  for losses on loans is charged  to  earnings  to bring the total
allowance  for loan losses to a level  considered  appropriate  by  management
based on historical  experience,  the volume and type of lending  conducted by
Citizens,  the status of past due  principal  and interest  payments,  general
economic  conditions,  particularly  as such  conditions  relate to  Citizens'
market area, and other factors related to the collectibility of Citizen's loan
portfolio.  As a  result  of such  analysis,  management  concluded  that  the
allowance  for loan  losses was  adequate  and, as a result,  a provision  for
losses on loans was not necessary during the nine month periods ended June 30,
1996 and 1995.  There can be no  assurance  that the loan  loss  allowance  of
Citizens  will be adequate to absorb losses on known  nonperforming  assets or
that the allowance will be adequate to cover losses on nonperforming assets in
the future.

Other Income

Other income decreased $6,000, or 11.8%, during the nine months ended June 30,
1996, due to a decline in service charges and other fees year-to-year.

General, Administrative and Other Expense

General,  administrative and other expense increased approximately $27,000, or
4.6%,  during the nine months ended June 30, 1996,  as compared to 1995.  This
increase was primarily the result of a $17,000,  or 5.8%, increase in employee
compensation and benefits and pro-rata increases in other operating  expenses.
The increase in compensation  expense resulted  primarily from increased costs
of employee stock benefit plans and normal merit salary increases.

Federal Income Taxes

The provision for federal income taxes increased  $61,000,  or 124.5%,  during
the nine months ended June 30, 1996,  due primarily to an increase in earnings
before income taxes of $175,000, or 103.6%. LFC's effective tax rates amounted
to 32.0%  and 29.0%  during  the nine  months  ended  June 30,  1996 and 1995,
respectively.


                                     -11-





                         London Financial Corporation


               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Operating Results for the Three Month Periods Ended June 30,
1996 and 1995

General

Net earnings for the three month period ended June 30, 1996, totaled $111,000,
an increase of $92,000,  or 484.2%,  over the  comparable  1995  quarter.  The
increase in net earnings  resulted  primarily from a $133,000  increase in net
interest income,  which was partially offset by a $15,000 increase in general,
administrative and other expense, and a $27,000 increase in the federal income
tax provision.

Net Interest Income

Interest  income on loans for the three months ended June 30, 1996,  increased
by $69,000, or 13.3%. Interest income on mortgage-backed  securities increased
by $6,000, or 24.0%, due to an increase in yield,  coupled with an increase in
the weighted average  portfolio  balance  outstanding  year-to-year.  Interest
income on investment securities and other interest-earning assets increased by
$49,000,  or 98.0%.  This  increase was primarily the result of an increase in
the weighted average portfolio balance outstanding year-to-year.

Interest  expense on deposits  declined by $9,000,  or 2.5%,  during the three
months ended June 30,  1996.  This decline was the result of a decrease in the
average balance outstanding year-to-year.

As a result of the foregoing  changes in interest income and interest expense,
net interest income increased by $133,000,  or 58.6%,  during the three months
ended June 30, 1996, as compared to the three months ended June 30, 1995.

General, Administrative and Other Expense

General,  administrative and other expense increased approximately $15,000, or
7.5%, during the three months ended June 30, 1996, compared to the same period
in 1995. This increase was primarily the result of a $9,000, or 9.8%, increase
in employee  compensation  and benefits and a $9,000,  or 22.0 %,  increase in
other operating  expenses,  which were partially offset by a $4,000, or 16.7%,
decrease in federal deposit insurance  premiums.  The increase in compensation
expense  resulted  primarily  from  increased  costs related to employee stock
benefit plans.  The increase in other  operating  expense  generally  reflects
pro-rata  increase in operating  costs  overall,  while the decline in federal
deposit  insurance  premiums  resulted  primarily  from the decline in deposit
balance outstanding year-to-year.

Federal Income Taxes

The provision for federal income taxes increased by $27,000, or 192.9%, during
the three months ended June 30, 1996, due primarily to an increase in earnings
before income taxes of $119,000, or 360.6%. LFC's effective tax rates amounted
to 27.0% and 42.4%  during  the three  months  ended  June 30,  1996 and 1995,
respectively.


                                     -12-




                         London Financial Corporation


                                    PART II


ITEM 1.     Legal Proceedings

            Not applicable


ITEM 2.     Changes in Securities

            Not applicable


ITEM 3.     Defaults Upon Senior Securities

            Not applicable


ITEM 4.     Submission of Matters to a Vote of Security Holders

            None


ITEM 5.     Other Information

            None


ITEM 6.     Exhibits and Reports on Form 8-K

            (a)  Exhibit 27 -- Financial Data Schedule


            LFC filed a Form 8-K and a Form 8-K/A on July 11,  1996,  and July
            26,  1996,   respectively,   to  report  a  change  in  the  LFC's
            independent  certified  public  accounting  firm,  from  KPMG Peat
            Marwick LLP to Grant Thornton LLP.




                                     -13-





                                  SIGNATURES

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





Date:  August 9, 1996                           John J. Bodle
                                                ______________________________
                                                President




Date:  August 9, 1996                           Joyce E. Bauerle
                                                ______________________________
                                                Treasurer





                                     -14-