As Filed with the Securities and Exchange Commission on May 18, 1999


                    U.S. Securities and Exchange Commission
                            Washington, D.C. 20549

                                   FORM 10-Q/A

                                 Amendment No. 1


[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the quarterly period ended: March 31, 1999

[ ]  Transition  Report  Pursuant  to Section  13 or 15(d) of the  Securities
     Exchange  Act of 1934  for the  transition  period  from  _____________  to
     _____________.


Commission File Number:  000-25597


                          Umpqua Holdings Corporation
            (Exact Name of Registrant as Specified in Its Charter)


                   OREGON                                93-1261319
       ---------------------------------           -----------------------
         (State or Other Jurisdiction                 (I.R.S. Employer
       of Incorporation or Organization)            Identification Number)


                                445 SE Main St
                            Roseburg, Oregon 97470
              (address of Principal Executive Offices)(Zip Code)


                                (541) 440-3963
             (Registrant's Telephone Number, Including Area Code)


Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act 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.

      __X__  Yes  _____ No

Indicate the number of shares outstanding for each of the issuer's classes of
common stock, as of the latest practical date:

Common stock, no par value, outstanding as of March 31, 1999: 7,665,552


                                       1


                          UMPQUA HOLDINGS CORPORATION
                                   FORM 10-Q
                               QUARTERLY REPORT
                               TABLE OF CONTENTS
                                 _____________


PART I     FINANCIAL INFORMATION                                      PAGE

Item 1.    Financial Statements

           Condensed Consolidated Statements of Income:
                Three months ended March 31, 1999 and 1998              3

           Condensed Consolidated Statements of Comprehensive Income:
                Three months ended March 31, 1999 and 1998              4

           Condensed Consolidated Balance Sheets:
                March 31, 1999 and December 31, 1998                    5

           Condensed Consolidated Statements of Cash Flows:
                Three months ended March 31, 1999 and 1998              6

           Notes to Condensed Consolidated Financial Statements         7

Item 2.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations                       8-16

Item 3.    Quantitative and Qualitative disclosures about
           market risk                                                 16

PART II    OTHER INFORMATION

Item 1.    Legal Proceedings                                         None
Item 2.    Changes in Securities                                     None
Item 3.    Defaults Upon Senior Securities                           None
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                            17
 
SIGNATURES                                                             18


                                       2




                          PART I: FINANCIAL INFORMATION


Item 1. Financial Statements

                           UMPQUA HOLDINGS CORPORATION

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)



                                                              Three months ended March 31,
                                                                 1999           1998
                                                              ------------   ------------
Interest Income
                                                                               
  Interest and fees on loans                                  $ 4,365,657    $ 3,699,806
  Interest on investment securities available for sale          1,244,880      1,023,227
  Interest bearing deposits with other banks                      112,844         99,696
                                                              -----------    -----------
    Total interest income                                       5,723,381      4,822,729
                                                              -----------    -----------
 
Interest Expense
  Interest on deposits                                          1,618,078      1,582,389
  Interest on borrowings                                          323,418        198,685
                                                              -----------    -----------
    Total interest expense                                      1,941,496      1,781,074
                                                              -----------    -----------

Net Interest Income                                             3,781,885      3,041,655
  Provision for loan losses                                       328,000        273,500
                                                              -----------    -----------
Net interest income after provision for loan losses             3,453,885      2,768,155
 
Noninterest Income
  Service charges                                                 634,546        489,200
  Commissions                                                     100,100        187,691
  Other noninterest income                                        225,654        169,943
                                                              -----------    -----------
    Total noninterest income                                      960,300        846,834
                                                              -----------    -----------
Noninterest Expense
  Salaries and employee benefits                                1,361,025      1,126,254
  Premises and Equipment                                          365,529        346,138
  Other noninterest expense                                       793,230        721,938
                                                              -----------    -----------
  Total noninterest expense                                     2,519,784      2,194,330
                                                              -----------    -----------

Income before income taxes                                      1,894,401      1,420,659
  Provision for income taxes                                      691,456        528,659
                                                              -----------    -----------
Net Income                                                    $ 1,202,945      $ 892,000
                                                              ===========    ===========
Earnings Per Share
  Basic                                                            $ 0.16         $ 0.14
  Diluted                                                          $ 0.15         $ 0.13

See accompanying notes to condensed consolidated financial statements



                                       3


                           UMPQUA HOLDINGS CORPORATION

            CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                   (UNAUDITED)



                                                                Three months ended March
                                                                 1999           1998
                                                              ------------   ------------
                                                                               
Net income                                                    $ 1,202,945    $   892,000
                                                              -----------    -----------
  Unrealized losses arising during the period on
    investment securities available for sale                     (804,012)       (11,806)
                                                              -----------    -----------
  Income tax benefits related to unrealized
     losses on investment securities                              274,048          4,132
                                                              -----------    -----------
     Net unrealized losses on investment securities
       available for sale                                        (529,964)        (7,674)
                                                              -----------    -----------
Comprehensive Income                                          $   672,981    $   884,326
                                                              ===========    ===========


See accompanying notes to condensed consolidated financial statements


                                       4


                           UMPQUA HOLDINGS CORPORATION

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)




                                                                  March 31,        December 31,
                                                                    1999              1998
                                                                ------------       ------------
ASSETS
                                                                                      
  Cash and due from banks                                       $ 17,806,612       $ 17,765,938
  Interest bearing deposits in other banks                         6,535,859         19,201,605
                                                                ------------       ------------
    Total Cash and Cash Equivalents                               24,342,471         36,967,543
  Investment securities available for sale                        81,706,691         84,887,992
  Mortgage loans held for sale                                       671,251          1,780,225
  Loans receivable                                               200,636,958        186,166,966
    Less: Allowance for loan losses                               (2,911,586)        (2,663,914)
                                                                ------------       ------------
    Loans, net                                                   197,725,372        183,503,052
  Federal Home Loan Bank stock at cost                             1,986,400          1,949,200
  Property and equipment, net of depreciation                      7,438,413          7,161,950
  Interest receivable                                              2,284,919          2,131,553
  Other assets                                                       981,705            505,467
                                                                ------------       ------------
Total Assets                                                    $317,137,222       $318,886,982
                                                                ============       ============

LIABILITIES AND SHAREHOLDERS' EQUITY
  Deposits
    Noninterest bearing                                         $ 49,890,457       $ 52,235,927
    Savings and interest-bearing checking                        128,426,709        131,357,171
    Time deposits                                                 75,317,519         72,211,623
                                                                ------------       ------------
      Total Deposits                                             253,634,685        255,804,721

  Term debt to Federal Home Loan Bank                             25,188,000         25,198,000
  Accrued interest payable                                           314,690            353,054
  Other liabilities                                                1,602,325          1,385,581
                                                                ------------       ------------
      Total Liabilities                                          280,739,700        282,741,356
                                                                ------------       ------------

Commitments and contingencies

SHAREHOLDERS' EQUITY
  Common stock, no par value                                      26,310,737         26,425,200
  Retained earnings                                                9,951,654          9,055,331
  Cumulative other comprehensive income                              135,131            665,095
                                                                ------------       ------------
      Total Shareholders' Equity                                  36,397,522         36,145,626
                                                                ------------       ------------
Total Liabilities and Shareholders' Equity                      $317,137,222       $318,886,982
                                                                ============       ============
 


See accompanying notes to condensed consolidated financial statements

                                       5


                          UMPQUA HOLDINGS CORPORATION

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)



                                                                                       Three months ended March 31,

                                                                                             1999                 1998
                                                                                         -----------           ---------
Cash flows from operating activities:
                                                                                                               
    Net income                                                                           $ 1,202,945           $ 892,000
    Adjustments to reconcile net income to net cash provided by (used in)
            operating activities:
        Federal Home Loan Bank stock dividends                                               (37,200)            (34,500)
        Deferred income tax benefit                                                                                   
        Amortization of investment premiums, net                                              48,646              74,351
        Origination of loans held for sale                                                (4,354,450)         (8,270,092)
        Proceeds from sales of loans held for sale                                         5,527,690           7,335,920
        Provision for loan losses                                                            328,000             273,500
        Gain on sales of mortgage servicing rights                                                                    
        Gain on sales of loans                                                               (69,929)            (93,096)
        Net realized losses on sale of investment securities available for sale                                       
        Depreciation of premises and equipment                                               164,855             167,616
        (Gain) loss on sale of premises and equipment                                                                 
        Net (increase) decrease in other assets                                             (355,557)             77,600
        Net increase (decrease) in other liabilities                                         275,795          (1,085,756)
                                                                                         -----------         -----------
                    Net cash provided by (used in) operating activities                    2,730,795            (662,457)
                                                                                         -----------         -----------

Cash flows from investing activities:
    Purchases of investment securities                                                    (5,114,945)         (6,270,290)
    Maturities of investment securities                                                    4,518,056           4,050,000
    Principal repayments received on mortgagebacked and related securities                2,925,532           1,895,626
    Proceeds from sales of investment securities available for sale                                
    Net  loan originations                                                               (15,057,141)         (8,407,722)
    Purchase of loans                                                                       (763,380)                  
    Proceeds from sales of loans                                                           1,275,864             238,553
    Purchases of premises and equipment                                                     (441,318)            (37,563)
                                                                                         -----------         -----------
    Proceeds from sale of premises and equipment                                                   -                   -
                                                                                         -----------         -----------
                    Net cash used in investing activities                                (12,657,332)         (8,531,396)
                                                                                         -----------         -----------
Cash flows from financing activities:
    Net increase (decrease) in deposit liabilities                                        (2,170,036)          3,701,793
    Dividends paid on common stock                                                          (306,702)           (162,709)
    Repurchase of common stock                                                              (303,113)                  
    Proceeds from stock options exercised                                                     91,316              24,729
    Proceeds from (repayments of) Federal Home Loan Bank borrowings  net                    (10,000)          4,990,000
                                                                                         -----------         -----------
                    Net cash provided by (used in) financing activities                   (2,698,535)          8,553,813
                                                                                         -----------         -----------

Net decrease in cash and cash equivalents                                                (12,625,072)           (640,040)

Cash and cash equivalents, beginning of period                                            36,967,543          24,114,566
                                                                                         -----------         -----------

Cash and cash equivalents, end of period                                                 $24,342,471         $23,474,526
                                                                                         ===========         ===========

Supplemental disclosures of cash flow information:
    Cash paid during the period for:
        Interest                                                                         $ 1,979,860         $ 1,846,666
        Income taxes                                                                     $         -         $         -

Noncash financing activities
        Tax benefit of stock options exercised                                           $    97,374         $         -



See accompanying notes to condensed consolidated financial statements





                                       6


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a)   BASIS OF FINANCIAL STATEMENT PREPARATION

            The accompanying  condensed consolidated financial statements have
      been  prepared  by the  Company  without  audit and in  conformity  with
      generally   accepted   accounting   principles  for  interim   financial
      information.  Accordingly,  certain financial  information and footnotes
      have been  omitted  or  condensed.  In the  opinion of  management,  the
      condensed   consolidated  financial  statements  include  all  necessary
      adjustments  (which are of a normal and  recurring  nature) for the fair
      presentation  of the results of the  interim  periods  presented.  These
      financial  statements  should be read in conjunction  with the Company's
      audited condensed  consolidated  financial statements for the year ended
      December 31, 1998 included as part of the  Company's  1998 annual report
      to shareholders.  The results of operations for the interim period shown
      in this report are not necessarily  indicative of results for any future
      interim period or the entire fiscal year.

      (b)   EARNINGS PER SHARE

            Basic and diluted  net income per share are based on the  weighted
      average  number of common shares  outstanding  during each period,  with
      diluted including the effect of potentially  dilutive common shares. The
      weighted  average  number of  common  shares  outstanding  for basic net
      income per share computations were 7,666,949 and 6,512,830 for the three
      month periods ended March 31, 1999 and 1998,  respectively.  For diluted
      net income per share 143,606 and 165,167 were added to weighted  average
      shares  outstanding  for  1999  and  1998,  respectively,   representing
      potential dilution for stock options  outstanding,  calculated using the
      treasury  stock  method.  Options to purchase  14,107  shares at $12 per
      share were  outstanding  during  the first  quarter of 1999 but were not
      included in the  computation  of diluted  earnings per share because the
      options, exercise price was greater than the average market price of the
      common shares.  The options,  which expire on March 31, 2009, were still
      outstanding at March 31, 1999.






                                      7


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

      The  following   discussion   contains  a  review  of  Umpqua   Holdings
Corporation's  (Company)  financial  condition  at  March  31,  1999  and  the
operating results for the three months then ended. When warranted, comparisons
are made to the same period in 1998 and to December 31, 1998.  This discussion
should  be read in  conjunction  with  the  financial  statements  (unaudited)
contained  elsewhere in this report.  All numbers,  except per share data, are
expressed in thousands of dollars.

      This discussion contains certain forward-looking  statements,  which are
made  pursuant  to  the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform  Act of 1995.  Such  statements  are  subject  to risks and
uncertainties  that could cause actual results to differ materially from those
stated.  These  risks and  uncertainties  include  the  Company's  ability  to
maintain or expand its market share,  net interest  margins,  or implement its
marketing and growth  strategies.  Further,  actual results may be affected by
the  Company's  ability  to  compete  on price and other  factors  with  other
financial  institutions;  customer  acceptance  of new products and  services;
general trends in the banking and the regulatory  environment,  as they relate
to the Company's  cost of funds and returns on assets.  In addition  there are
risks inherent in the banking industry relating to the collectability of loans
and changes in interest  rates.  The reader is advised that this list of risks
is not exhaustive and should not be construed as any prediction by the Company
as to which risks would cause actual results to differ  materially  from those
indicated by the  forward-looking  statements.  Readers are  cautioned  not to
place undue reliance on these forward-looking statements.





                                      8


HIGHLIGHTS

      The Company  earned $1,203 during the first quarter of 1999, an increase
of 34.9% over first quarter 1998 earnings of $892.  Diluted earnings per share
for the first quarters of 1999 and 1998 were $0.15 and $0.13, respectively. At
March 31, 1999 total assets were  $317,137,  a 1% decrease  from  December 31,
1998.  Comparing the first quarter of 1999 to the same period in 1998,  return
on average  assets  increased from 1.41% in 1998 to 1.56% in 1999 while return
on average equity decreased to 13.3% from 17.1%.  Return on average equity has
declined as the Company  absorbs  $12,384 of additional  capital raised in its
public stock offering April 1, 1998.


RESULTS OF OPERATIONS

Net Interest Income

      Net interest income is the primary source of the Company's revenue.  Net
interest  income is the difference  between  interest income earned from loans
and investment securities,  and interest expense paid on customer deposits and
debt.  Changes in net  interest  income  result from  changes in "volume"  and
"rate".  Volume  refers to the dollar  level of  interest  earning  assets and
interest bearing liabilities. Rate refers to the underlying earnings yields on
assets and costs of liabilities.

      Net interest income on a tax-equivalent basis for the first quarter 1999
was $3,856, an increase of 25% over net interest income of $3,081 in the first
quarter of 1998 (see table 1). Average  earning assets during the three months
ended March 31, 1999 increased 23% over the comparable period in 1998.

      The overall earning asset yield for the first quarter of 1999 was 8.15%,
down 0.25% from the  comparable  prior year period.  Average  loans during the
first  quarter 1999 were  $192,792,  a 23% increase  over the first quarter of
1998. Investment securities also increased 22% during the same period.

      The cost of interest bearing  liabilities  during the first quarter 1999
was  3.52%,  down  0.24%  from the first  quarter  of 1998.  Interest  bearing
liabilities  comprised  77% of the earning asset base during the first quarter
of 1999 compared to 82% during the first quarter of 1998.  Additional  funding
was provided by the capital  raised from the Company's  $12,284 stock offering
April 1, 1998.



                                      9


      AVERAGE  BALANCES AND AVERAGE RATES EARNED AND PAID The following  table
shows  average  balances and  interest  income or interest  expense,  with the
resulting  average  yield or rates by  category  of average  earning  asset or
interest-bearing liability:




                                     Three Months ended                 Three Months ended
                                       March 31, 1989                     March 31, 1989  
                               -----------------------------     ---------------------------------
                                                                                                          INCREASE (DECREASE)
                                AVERAGE     INCOME/               AVERAGE          INCOME/                 DUE TO CHANGE IN
                                BALANCE     EXPENSE    RATE       BALANCE          EXPENSE   RATE     VOLUME      RATE   NET CHANGE
                               -----------------------------     ---------------------------------    -----------------------------
(in thousands)
INTEREST-EARNING ASSETS:
                                                                                                  
Loans (1)(2)                    $ 192,792   $ 4,348    9.15%     $ 156,717         $ 3,688   9.54%     $ 849      (189)    $ 660
Loans held for sale                   632        18   11.55%           895              15   6.80%        (4)        7         3
Investment securities
   Taxable securities              69,877     1,072    6.14%        64,921             968   5.96%        74        30       104
   Nontaxable securities (1)       15,133       247    6.53%         4,657              83   7.13%       187       (23)      164
Temporary investments              10,057       113    4.56%         7,528             100   5.39%        34       (21)       13
                                -------------------              -------------------------            --------------------------
Total interest earning assets     288,491     5,798    8.15%       234,718           4,854   8.39%     1,140      (196)      944
Cash and due from banks            16,456                           13,817
Allowance for loan losses          (2,729)                          (2,231)
Other assets                       10,171                            9,793
                                ---------                        ---------
   Total assets                 $ 312,389                        $ 256,097
                                =========                        =========

INTEREST-BEARING LIABILITIES:
Interest-bearing checking and
   savings accounts             $ 126,622    $  775    2.48%     $ 113,773           $ 757   2.70%        85       (67)       18
Time deposits                      71,507       844    4.79%        64,464             825   5.19%        90       (71)       19
Term debt                          25,425       323    5.15%        14,011             199   5.76%       162       (38)      124
                                -------------------              -------------------------            --------------------------
   Total interest-bearing
     liabilities                  223,554     1,942    3.52%       192,248           1,781   3.76%       337      (176)      161
Non interest bearing deposits      50,300                           41,751                            --------------------------
Other liabilities                   1,840                              960
                                ---------                        ---------
   Total liabilities              275,694                          234,959
Shareholders' equity               36,695                           21,138
                                ---------                        ---------
   Total liabilities and
    shareholders' equity        $ 312,389                        $ 256,097
                                =========                        =========

NET INTEREST INCOME (1)                     $ 3,856                                $ 3,073             $ 803     $ (20)    $ 783
                                            =======                                =======            =======   ======    ====== 
NET INTEREST SPREAD                                    4.63%                                 4.63%

AVERAGE YIELD ON EARNING ASSETS (1),(2)                8.15%                                 8.39%
INTEREST EXPENSE TO EARNING ASSETS                     2.73%                                 3.08%
                                                      -----                                 -----
NET INTEREST INCOME TO EARNING ASSETS (1),(2)          5.42%                                 5.31%
                                                      =====                                 =====



(1)   Tax exempt income has been adjusted to a tax  equivalent  basis at a 34%
      effective  rate.  The  amount  of such  adjustment  was an  addition  to
      recorded income of $74 and $31 for the three months ended March 31, 1999
      and 1998,  respectively.

(2)   Non-accrual loans are included in average balance.


Provision for Loan Losses

      The  provision  for loan losses is  management's  estimate of the amount
necessary to maintain an allowance for loan losses that is considered adequate
based on the risk of future  losses in the loan  portfolio.  The provision for
loan losses for the first  quarter 1999 was $328 compared with $274 during the
first  quarter of 1998.  Net  charge-offs  were $80 for the three months ended
March 31, 1999  compared  with net  charge-offs  of $57 for the same period in
1998.  Nonperforming assets increased to $1,425 at March 31, 1999 from $616 at
December 31, 1998.  The $809  increase in  nonperforming  assets was primarily
attributable  to two  real  estate  credits  that  the  Company  believes  are
adequately secured.  The allowance for loan losses totaled $2,912, or 1.45% of
total loans, at March 31, 1999 compared to $2,664, or 1.43% of total loans, at
December 31, 1998.



                                      10


Noninterest Income

      Noninterest  income  increased  13% from $847 to $960  during  the first
quarter of 1999 compared with the same period in 1998.  This increase  results
from  growth in  service  fees on deposit  accounts  and an  expansion  of ATM
revenue  through the addition of ATM machines  during the second half on 1998.
Commissions  income  decreased  $88 due to lower sales volume at the Company's
brokerage subsidiary.

Noninterest Expense

      Other operating expenses consist  principally of employees' salaries and
benefits,  occupancy  costs,  data  processing  and  communications  expenses,
marketing,  insurance  premiums,   professional  fees  and  other  noninterest
expenses. A measure of the Company's ability to contain noninterest expense is
the efficiency  ratio. This statistic is derived by dividing total noninterest
expenses  by the  sum of net  interest  income  and  noninterest  income.  The
efficiency ratio has improved  steadily during 1999 as net interest income and
noninterest income have increased without a corresponding  percentage increase
in noninterest  expenses.  The efficiency ratio for the first quarter 1999 was
52% compared to 56% for the first quarter 1998.
 
      Salaries and employee benefits  increased 20.8% during the first quarter
1999 as compared to 1998.  The increase over 1998 was due primarily to changes
in  the  Company's   compensation   structure  at  its  brokerage  subsidiary.
Approximately  $70  of  brokerage  commissions  were  paid  to an  independent
contractor  in the first  quarter of 1998 and  recorded  in Other  noninterest
expense. In 1999 all brokerage personnel were employees of the Company and the
corresponding  commissions  expense  was  recorded in  Salaries  and  benefits
expense.  Expansion of the Company's  infrastructure  due to growth, and merit
increases  account for the  remainder of the increase in Salaries and benefits
expense.

      Premises and equipment expenses and other noninterest  expense for first
quarter 1999 increased 5.6% and 9.9%  respectively  from the prior year. These
increases were  attributable  to the opening of a new business and real estate
loan  center  in  March  1999,  expansion  of the ATM  network  and  increased
activity.


FINANCIAL CONDITION

      Significant  changes in the Company's  financial  position from December
31, 1998 to March 31, 1999 are as follows:

      Interest  bearing  deposits with banks - Interest  bearing deposits with
banks decreased from $19,202 at December 31, 1998 to $6,536 at March 31, 1999.
These  balances  consist of short-term  deposits at the Federal Home Loan Bank
and fluctuate in response to loan demand and deposit fluctuations.





                                      11


      Loans - Loans  increased  $14,470  from  December  31, 1998 to March 31,
1999.  This  increase was primarily  related to increases in  commercial  real
estate loans.

      Shareholders' equity - Shareholders' equity increased $252 from December
31, 1998. Retained earnings increased as a result of quarterly earnings offset
by dividends accrued of $307.  Cumulative other comprehensive income decreased
from $665 at December  31, 1998 to $135 at March 31, 1999 due to  decreases in
the market value of investments available for sale.

LIQUIDITY AND CAPITAL RESOURCES

      The Company  derives  liquidity  through the growth of core deposits and
the  maturity of  investment  securities  and loans.  Additional  liquidity is
provided by the Company's ability to borrow funds on an overnight or long-term
basis.  There was no  erosion  in the  Company's  liquidity  position  between
December 31, 1998 and March 31, 1999.

      At March 31,  1999 the  Company  was  required  to have Tier 1 and Total
Risk-Based Capital ratios of 4.0% and 8.0%, respectively. The Company's actual
ratios at that date were 17.2% and 18.5 respectively.


EFFECTS OF THE YEAR 2000

      INTRODUCTION.  The Year 2000  creates  challenges  with  respect  to the
automated  systems used by financial  institutions and other  companies.  Many
software programs are not able to recognize the year 2000, since most programs
and systems were designed to store calendar year in the 1900's by assuming the
"19" and  storing  only the last two digits of the year.  For  example,  these
automated  systems  would  recognize a year stored as "00" as the year "1900",
rather  than  as  the  year  "2000".   If  these  automated  systems  are  not
appropriately  re-coded,  updated or replaced  before the year 2000, they will
likely confuse data, crash or fail in some manner. In addition,  many software
programs and automated  systems will fail to recognize the year 2000 as a leap
year.  The problem is not limited to computer  systems.  Year 2000 issues will
potentially  affect  every  system  that has an  embedded  microchip,  such as
automated teller machines, elevators and vaults.

      The  year  2000  challenge  is  especially   problematic  for  financial
institutions,  since many  transactions such as interest accruals and payments
are date  sensitive.  It also may affect the  operations of third parties with
whom the Company does business,  including the Company's  vendors,  suppliers,
utility companies and customers.

THE  COMPANY'S  STATE OF  READINESS.  The Company is  committed  to  addressing
these  year  2000  challenges  in a  prompt  and  responsible  manner  and  has
dedicated  resources to do so.  Management  has  completed an assessment of its
automated  systems  and  has  implemented  a  plan  to  resolve  these  issues,
including  purchasing  appropriate  computer  technology.  The  Company's  year
2000  compliance  plan  ("Year 2000 Plan") has five  phases.  These  phases are
(1) project management,  (2) awareness,  (3) assessment,  (4) testing,  and (5)
renovation  and  implementation.   The  Company  has  substantially   completed



                                      12


phases one through four,  and has made  significant  progress in the renovation
and  implementation  phase  of  the  Year  2000  Plan.   Appropriate  follow-up
activities are continuing to occur.

      Project Management.  The Company has assigned primary  responsibility for
      year  2000  project  management  to  its  Chief  Financial  Officer.  The
      Company has also formed a year 2000 compliance  committee,  consisting of
      appropriate  representatives  from  its  critical  operational  areas  to
      assist in  implementing  the Year 2000 Plan.  In  addition,  the  Company
      provides  periodic  reports to its Board of  Directors in order to assist
      them in overseeing the Company's year 2000 readiness.

      Awareness.  The  Company  has  completed  several  projects  designed  to
      promote  awareness of year 2000 issues  throughout our  organization  and
      our customer base.  These projects  include  communication  through local
      seminars  in  each  of  the  communities  the  Company  serves,   mailing
      information  brochures to deposit and loan customers,  providing training
      for  lending   officers  and  other  staff,  and  responding  to  vendor,
      customer, and shareholder inquiries.

      Assessment.    Assessment   is   the   process   of    identifying    all
      mission-critical   applications  that  could  potentially  be  negatively
      affected by dates in the year 2000 and beyond.  The Company's  assessment
      phase  is  complete.   Systems   examined   during  this  phase  included
      telecommunication  systems,  account-processing  applications,  and other
      software and hardware used in  connection  with  customer  accounts.  The
      Company's   operations,   like  those  of  many  other   companies,   are
      intertwined  with the  operations  of certain of its  business  partners.
      Accordingly,  the Company's  operations  could be materially  affected if
      the   operations  of  those   companies  who  provide  the  Company  with
      mission-critical  applications,  systems,  and  services  are  materially
      affected.  For  example,  the Company  depends  upon  vendors who provide
      equipment,  technology,  and  software  to  it  in  connection  with  its
      business  operations.  Failure of these software  vendors to achieve year
      2000  readiness  could   substantially   affect  the  operations  of  the
      Company.   In   addition,   lawsuits  and  other   financial   challenges
      materially  affecting  the  financial  viability of these  vendors  could
      materially affect the Company.  In response to this concern,  the Company
      has   identified   and   contacted   those   vendors   who   provide  our
      mission-critical  applications.  The Company has assessed their year 2000
      compliance  efforts and will  continue to monitor  their  progress as the
      year 2000 approaches.

      Testing.  Initial  testing  of the  Company's  computer  system  used  to
      account for customer  accounts has been  successful.  Management  expects
      all testing to be completed by the second quarter of 1999.




                                      13


      Renovation  and   Implementation.   This  phase  involves  obtaining  and
      implementing  renovated  software  applications  provided by our vendors.
      As these  applications  are  received and  implemented,  the Company will
      test them for year 2000  compliance.  This phase also involves  upgrading
      and  replacing  automated  systems  where  appropriate  and will continue
      throughout  1999.  Although  this  phase will be  substantially  complete
      before the end of 1999,  additional  follow-up  activities may take place
      in the year 2000 and beyond.

      ESTIMATED  COSTS TO ADDRESS THE  COMPANY'S  YEAR 2000 ISSUES.  The total
financial  effect  of these  year 2000  challenges  on the  Company  cannot be
predicted  with certainty at this time. In fact, in spite of all efforts being
made to  rectify  these  problems,  the  success  of these  efforts  cannot be
predicted  until the year 2000 actually  arrives.  The Company will upgrade or
replace certain automated systems before the year 2000; however, some of these
systems would have been replaced  before the year 2000 without  regard to year
2000 compliance issues, due to technology updates and Company expansion.

      Management  does not  believe  that  expenses  related  to  meeting  the
Company's year 2000  challenges  will have a material effect on the operations
or financial performance of the Company.  However,  factors beyond the control
of management, such as the effects on vendors of our mission-critical software
and  systems,  the  effects  of  year  2000  issues  on the  economy,  and the
development  of the risks  identified  below under "The Risks of the Company's
Year 2000  Issues,"  among other things,  could have a material  effect on the
operations or financial performance of the Company.

      For  1999,  the  Company  has  incurred  approximately  $15 of  external
operating  expenses  relative to year 2000  compliance  issues.  In 1999,  the
Company   expects  to  incur  external   additional   operating   expenses  of
approximately the $100. These amounts do not include the significant  internal
costs associated with the year 2000 issues,  such as compensation costs of the
technology staff.

      THE RISKS OF THE  COMPANY'S  YEAR 2000  ISSUES.  The year 2000  presents
certain  risks to the  Company  and its  operations.  Some of these  risks are
present  because  the Company  purchases  technology  applications  from other
parties who face year 2000  challenges.  Other of these risks are  inherent in
the business of banking or are risks faced by many companies with stock traded
on a national  stock  exchange.  Although it is impossible  to identify  every
possible  risk  that the  Company  may face  moving  into the new  millennium,
management has, to date, identified the following potential risks:

o     Commercial  banks,  such as the Company,  may experience a contraction in
      their  deposit  base,  if a  significant  amount of  deposited  funds are
      withdrawn  by  customers  prior the year  2000.  This  potential  deposit
      contraction  could  make it  necessary  for the  Company  to  change  its
      sources  of  funding  and  could   materially   impact  future  earnings.
      Significant  demand for funds by other banks  could  reduce the amount of




                                      14


      funds  available  for the Company to borrow.  If  insufficient  funds are
      available  from a Federal  Home Loan  Bank or other  correspondents,  the
      Company may also sell  investment  securities  or other liquid  assets to
      meet  liquidity  needs.  Despite these  efforts,  a  significant  deposit
      contraction  could  materially  impact the  Company's  earnings or future
      operations,  particularly if funds  availability at the Federal Home Loan
      Bank is impaired.

o     The Company  lends  significant  amounts to business in its market  area.
      If these  businesses  are adversely  affected by year 2000 issues,  their
      ability to repay  loans could be  impaired.  This  increased  credit risk
      could affect the Company's financial  performance.  During the assessment
      phase  of the  Company's  Year  2000  Plan,  significant  borrowers  were
      identified.  Management is currently  monitoring the year 2000 compliance
      efforts of these credit customers.

o     The  Company's  operations,  like those of many other  companies,  can be
      affected  by the year 2000  triggered  failures of other  companies  upon
      whom the Company  depends for the  functioning of its automated  systems.
      Accordingly,  the Company's operations could be materially  affected,  if
      the   operations  of  those   companies  who  provide  the  Company  with
      mission-critical  applications,  systems,  and  services  are  materially
      affected.  As  described  previously,  the  Company  has  identified  its
      mission-critical  vendors and is  monitoring  their year 2000  compliance
      progress.

o     All companies with stock traded on a national stock  exchange,  including
      the Company,  could  experience a drop in stock price as investors change
      their  investment  portfolios or sell stock prior to the new  millennium.
      At this time,  it is  impossible  to predict  whether or not this will in
      fact be the case with  respect  to the stock of the  Company or any other
      company.

o     The Company's  ability to operate  effectively  in the year 2000 could be
      affected by  communications  abilities and access to  utilities,  such as
      electricity,  water,  telephone,  and  others,  to the  extent  access is
      interrupted  due to the  effects  of year 2000  issues on these and other
      utilities.

      THE  COMPANY'S   CONTINGENCY   PLANS.  In  addition  to  renovation  and
implementation of software  applications,  as may be required, the Company has
developed  contingency  plans in the  event of year 2000  developments.  These
contingency  plans  may be  triggered  if full  year  2000  compliance  is not
achieved for the Company's  mission-critical  systems,  or if external factors
are viewed as potentially  impacting the Company.  These contingency plans are
focused on liquidity  requirements,  funding requirements,  credit monitoring,
and  storage  and  retrieval  of  computer  based  records,  as well as  staff
availability at critical dates including the beginning of the year 2000.




                                      15


      REGULATORY   AGENCY  OVERSIGHT.   The  Federal  Financial   Institutions
Examination  Council  ("FFIEC")  has  made   recommendations  and  has  issued
guidelines  to the  financial  community  for  preparing for the year 2000. In
addition, the FFIEC monitors the Company's progress towards critical dates for
each guideline.

      The  Company  is  in  full  compliance  with  the   recommendations  and
guidelines, and is ahead of the schedule established for critical dates.

Item 3.    Quantitative and Qualitative disclosures about market risk

      Please refer to the section above "Management's  Discussion and Analysis
of Financial Condition and Results of Operations" on pages 8-16.



                                      16


                          Part II: OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

a)    Exhibit 3 (i) The articles of incorporation  are incorporated  herein by
      reference to Exhibit 3.1 of the Company's  Form S-8 dated April 27, 1999
      (File # 333-77259).

      Exhibit 3 (ii) The bylaws of the Company are incorporated herein by
      reference to Exhibit 3.2 of the Company's Form S-8 dated April 27, 1999
      (File # 333-77259).

      Exhibit 4  The Company's specimen common stock certificate is
      incorporated herein by reference to Exhibit 4.1 of the Company's Form
      S-8 dated April 27, 1999 (File # 333-77259).

      Exhibit 10  The Company's stock option plan is incorporated herein by
      reference to Exhibit 99 of the Company's Form S-8 dated April 27, 1999
      (File # 333-77259).

      Exhibit 27  Financial Data Schedule

b)    The  Company  filed a form  8-K  dated  March  15,  1999  reporting  the
      formation  of a  Bank  Holding  Company  and  subsequent  reorganization
      whereby  South Umpqua Bank became a  wholly-owned  subsidiary  of Umpqua
      Holdings Corporation.





                                      17


                                  SIGNATURES

      Pursuant to the requirement 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.


UMPQUA HOLDINGS CORPORATION
(Registrant)


Dated      May 18, 1999                  /s/  Raymond P. Davis
                                         ------------------------------------
                                         Raymond P. Davis
                                         President and Chief Executive
                                         Officer


Dated      May 18, 1999                  /s/  Daniel A. Sullivan
                                         ------------------------------------
                                         Daniel A. Sullivan
                                         Senior Vice President and
                                         Chief Financial Officer



                                      18