FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                 For the quarterly period ended February 3, 2001

                          Commission File number 0-6506


                              NOBILITY HOMES, INC.
             (Exact name of registrant as specified in its charter)

                 Florida                                   59-1166102
       (State or other jurisdiction                     (I.R.S. Employer
           of incorporation or                         Identification No.)
              organization)

           3741 S.W. 7th Street
              Ocala, Florida                                 34474
    (Address of principal executive offices)              (Zip Code)

                                 (352) 732-5157
              (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  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 _____.


The  number of shares  outstanding  of each of the  issuer's  classes  of common
equity as of March 15, 2001 was 4,231,338.



                              NOBILITY HOMES, INC.
                                      INDEX
                                                                           Page
                                                                          Number

PART I.       Financial Information

Item 1.       Financial Statements

              Consolidated Balance Sheets as of February 3, 2001
              and November 4, 2000                                            3

              Consolidated Statements of Income for the three
              months ended February 3, 2001 and February 5, 2000              4

              Consolidated Statements of Cash Flows for three
              months ended February 3, 2001 and February 5, 2000              5

              Notes to Consolidated Financial Statements                      6

Item 2.       Management's Discussion and Analysis of Results of
              Operations and Financial Conditions                             8

PART II.      Other Information and Signatures                               10

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

Item 6.       Exhibits






                                     Page 2



                          PART I. FINANCIAL INFORMATION


                              NOBILITY HOMES, INC.
                           CONSOLIDATED BALANCE SHEETS


                                                                                 February 3, 2001        November 4, 2000
                                                                                ------------------     -------------------
ASSETS                                                                             (Unaudited)
- ------

                                                                                                   
Current Assets:
      Cash and cash equivalents                                                   $   7,860,363          $   9,828,122
      Accounts receivable - trade                                                       942,244                491,285
      Inventories                                                                     7,216,088              7,037,495
      Deferred income taxes                                                             405,800                405,800
      Prepaid expenses and other current assets                                         344,283                167,063
                                                                                   ------------           ------------

           Total current assets                                                      16,768,778             17,929,765

Property, plant and equipment, net                                                    2,580,972              2,580,176
Investment in joint venture - Majestic 21                                               698,722                624,641
Deferred income taxes - noncurrent                                                      452,900                452,900
Other assets                                                                          2,280,999              2,256,001
                                                                                   ------------           ------------

           Total assets                                                           $  22,782,371          $  23,843,483
                                                                                   ============           ============

LIABILITIES & STOCKHOLDERS' EQUITY

Current liabilities:
      Accounts payable                                                            $     762,995          $   1,025,464
      Accrued expenses and other current liabilities                                  1,059,263              1,241,617
      Accrued compensation                                                              454,419                523,881
      Income taxes payable                                                              261,547                 27,550
                                                                                   ------------           ------------

           Total current liabilities                                                  2,538,224              2,818,512
                                                                                   ------------           ------------

Commitments and contingencies liabilities

Stockholders' equity:
     Preferred stock, $.10 par value, 500,000
         shares authorized, none issued                                                       -                      -
     Common stock, $.10 par value, 10,000,000
         shares authorized;  5,364,907 shares issued                                    536,491                536,491
     Additional paid in capital                                                       8,629,144              8,629,144
     Retained earnings                                                               17,190,443             16,809,068
     Less treasury stock at cost, 1,133,569 and
          942,969 shares, respectively, in 2001 and 2000                             (6,111,931)            (4,949,732)
                                                                                   ------------           ------------

           Total stockholders' equity                                                20,244,147             21,024,971
                                                                                   ------------           ------------

           Total liabilities and stockholders' equity                             $  22,782,371          $  23,843,483
                                                                                   ============           ============






                                     Page 3




                              NOBILITY HOMES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)



                                                                                    Three Months Ended
                                                                                    ------------------
                                                                            February 3,            February 5,
                                                                               2001                    2000
                                                                        --------------------    -------------------

                                                                                            
Net sales                                                                $   5,785,562            $   6,130,268
Net sales - related parties                                                          -                   25,245
                                                                          ------------             ------------

      Total net sales                                                        5,785,562                6,155,513

Cost of goods sold                                                          (4,197,099)              (4,671,316)
                                                                          ------------             ------------

      Gross profit                                                           1,588,463                1,484,197

Selling, general and administrative expenses                                (1,291,009)              (1,342,125)
                                                                          ------------             ------------

Impairment adjustment of goodwill                                                    -                  (18,000)

      Operating income                                                         297,454                  124,072
                                                                          ------------             ------------

Other income:
    Interest income                                                            131,534                   81,398
    Undistributed earnings in joint venture -  Majestic 21                      74,081                  127,031
    Gain on recovery of TLT, Inc. note receivable                              100,000                  306,830
    Miscellaneous income                                                        12,306                    7,578
                                                                          ------------             ------------
                                                                               317,921                  522,837
                                                                          ------------             ------------

Income before provision for income taxes                                       615,375                  646,909

Provision for income taxes                                                    (234,000)                (248,000)
                                                                          ------------             ------------

      Net income                                                         $     381,375            $     398,909
                                                                          ============             ============

Average shares outstanding
    Basic                                                                    4,232,358                4,695,685
    Diluted                                                                  4,232,358                4,695,685

Earnings per share
    Basic                                                                $         .09            $         .08
    Diluted                                                              $         .09            $         .08







                                     Page 4




                              NOBILITY HOMES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                February 3,           February 5,
                                                                                    2001                  2000
                                                                             -----------------     -----------------

                                                                                               
Cash flows from operating activities:
    Net income                                                                 $   381,375           $   398,909
    Adjustments to reconcile net income to net cash
      (used in) provided by operating activities:
        Depreciation and amortization                                               47,261                64,692
        Impairment adjustment of goodwill                                                -                18,134
        Gain on recovery of TLT, Inc. note receivable                             (100,000)             (306,830)
        Undistributed earnings in joint venture - Majestic 21                      (74,081)             (127,031)
        Increase in cash surrender value of life insurance                         (25,000)              (25,000)
        (Increase) decrease in:
           Accounts receivable - trade                                            (450,959)             (325,464)
           Inventories                                                            (178,593)              756,870
           Prepaid expenses and other current assets                              (177,220)              (68,129)
        Increase (decrease) in:
           Accounts payable                                                       (262,469)             (448,278)
           Accrued expenses and other current liabilities                         (182,354)             (443,727)
           Accrued compensation                                                    (69,462)             (195,651)
           Income taxes payable                                                    233,997               248,000
                                                                                ----------            ----------

    Net cash used in operating activities                                         (857,505)             (453,505)
                                                                                ----------            ----------

Cash flows from investing activities:
    Purchase of property, plant and equipment                                      (48,055)              (29,046)
    Collection of TLT,Inc. note receivable                                         100,000               306,830
                                                                                ----------            ----------

    Net cash used in investing activities                                           51,945               277,784
                                                                                ----------            ----------

Cash flows from financing activities:
    Purchase of treasury stock                                                  (1,162,199)             (325,572)
    Other                                                                                -                39,530
                                                                                ----------            ----------

    Net cash (used in) provided by financing activities                         (1,162,199)             (286,042)
                                                                                ----------            ----------

Decrease in cash and cash equivalents                                           (1,967,759)             (461,763)

Cash and cash equivalents at beginning of quarter                                9,828,122             7,973,241
                                                                                ----------            ----------

Cash and cash equivalents at end of quarter                                    $ 7,860,363           $ 7,511,478
                                                                                ==========            ==========

Supplemental disclosure of cash flow information

    Interest Paid                                                              $         -           $         -
                                                                                ==========            ==========
    Income taxes paid                                                          $         -           $         -
                                                                                ==========            ==========





                                     Page 5



                              NOBILITY HOMES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.   The unaudited financial  information  included in this report includes all
     adjustments which are, in the opinion of management, necessary to reflect a
     fair statement of the results for the interim  periods.  The operations for
     the three months ended February 3, 2001 are not  necessarily  indicative of
     the results of the full fiscal year.

     Certain information and footnote disclosure normally included in financial
     statements prepared in accordance with generally accepted accounting
     principles have  been condensed or omitted pursuant to the Securities and
     Exchange Commission rules and regulations governing Form 10-Q.  The
     condensed financial statements included in this report should be read in
     conjunction with the financial statements and notes thereto included in the
     Registrant's November 4, 2000 Form 10-K Annual Report.

2.   Inventories

     Inventories are carried at the lower of cost or market.  Cost of finished
     home inventories is determined on the specific identification method. Other
     inventory costs are determined on a first-in,  first-out  basis.
     Inventories at February 3, 2001 and November 4, 2000 are summarized as
     follows:

                                                 February 3,        November 4,
                                                    2001                2000
                                               ---------------    --------------

          Raw materials                         $    472,354       $     478,039
          Work-in-process                            107,494             122,377
          Finished homes                           6,017,729           5,734,138
          Pre-owned manufactured homes               283,226             320,895
          Model home furniture and other             335,285             382,046
                                               ---------------    --------------
                                                $  7,216,088       $   7,037,495
                                               ================   ==============






                                     Page 6



                              NOBILITY HOMES, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (UNAUDITED)




                                                                  Three Months Ended
                                                        February 3,                 February 5,
                                                           2001                        2000
                                                      -----------------          -----------------

                                                                            
     Net income                                        $    381,375               $    398,909
                                                      =================          =================

     Weighted average shares outstanding:
          Basic                                           4,232,358                  4,695,685
          Add:  common stock equivalents                          -                          -
                                                      -----------------          -----------------

          Diluted                                         4,232,358                  4,695,685
                                                      =================          =================

     Earnings per share:
          Basic and Diluted                            $       0.09               $       0.08
                                                      =================          =================





3.   Affiliated Entities

     In the first three months of 2001,  TLT,  Inc. paid $100,000 to the Company
     for advances that are  non-interest  bearing and have been fully  reserved
     since 1991.  The amount  collected  has been  recorded as gain on recovery
     of the TLT, Inc. note receivable in the accompanying consolidated financial
     statements.  The balance of the unpaid advances at February 3, 2001, which
     are fully reserved total $652,654.  While some collections have been made
     against the previously reserved receivable, management believes a full
     reserve against the remaining unpaid amounts is warranted because the
     receivable is uncollateralized.






                                     Page 7



                              NOBILITY HOMES, INC.
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

Results of Operations
- ---------------------

          Net sales for the three  months  ended  February 3, 2001  decreased to
$5,785,562  from $6,155,513 for the same period last year. The decrease in sales
for the first  three  months  of 2001 was  primarily  due to a very  competitive
market caused by the industry's excess retail  inventory.  This excess inventory
has developed  from industry  growth of new retail  locations  that has outpaced
consumer demand.  Tighter credit standards,  increasing  mortgage interest rates
and  management's  decision not to discount  homes just to maintain sales volume
also  adversely  impacted  sales.  In the near  term,  we  anticipate  continued
pressure on both sales and earnings resulting from these factors.

         Gross  profit  as a  percentage  of net  sales  was  27.5% in the first
quarter of 2001 compared to 24.1% for the same period last year. The increase in
gross profit in the first quarter of 2001 was  primarily due to increased  gross
margins at the retail sales  centers,  caused by selling a mix of higher  priced
homes.

         Selling,  general and administrative  expenses,  as a percentage of net
sales,  was 22.3% in the first  quarter of 2001  compared  to 21.8% for the same
period last year.  The increase in first  quarter of 2001  selling,  general and
administrative  expenses as a percent of net sales was due to the fixed overhead
cost associated with the lower sales volume.

         Other income for first quarter 2001 was $317,921 of which  $131,534 was
from interest on cash  equivalents  and $74,081 was from equity in earnings from
the  Company's  financing  joint  venture,  Majestic 21. The Company  received a
$100,000   payment  from  TLT,  Inc.  against  $752,654  of  advances  that  are
non-interest  bearing and have been fully reserved since 1991.  This compares to
other income of $522,837 in the first  quarter of fiscal 2000,  of which $81,398
was from interest on cash  equivalents  and $127,031 was from equity in earnings
from  Majestic 21.  Included in the equity in earnings from Majectic 21 in the
first quarter 2000 were proceeds from the sale of loans in an asset backed
securitization. The Company received a $306,830 payment from TLT, Inc. in first
quarter 2000.

         As a result of the factors  discussed above and the share  repurchases
discussed  below,  net income for the first quarter of 2001 was $381,375 or $.09
per share, compared to $398,909 or $.08 per share in the first quarter of 2000.

Liquidity and Capital Resources
- -------------------------------

Cash and cash  equivalents  were  $7,860,363  at  February  3, 2001  compared to
$9,828,122 as of November 4, 2000. The decrease in cash and cash equivalents was
primarily due to the repurchase of 190,600 shares of the Company's  common stock
in the open market during the first quarter of 2001 for $1,162,200,  an increase
in accounts  receivable of $450,959 from increased sales to outside  dealers,  a
$178,600 increase in inventories and a $177,200 increase in prepaid expenses.

The Company  maintains a revolving  credit agreement with a major bank providing
for  borrowings  up to  $2,500,000  with  an  option  to  increase  the  line to
$4,000,000.  At  February 3, 2001 and  November  4, 2000,  there were no amounts
outstanding under this agreement.

Consistent with normal practice, the Company's operations are not expected to
require significant capital expenditures during fiscal year 2001.  Working
capital requirements for the home inventory for new sales centers will be met
with internal sources.







                                     Page 8



                              NOBILITY HOMES, INC.
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                 OPERATIONS AND FINANCIAL CONDITION (Continued)

Forward Looking Statements
- --------------------------

        Certain statements in this report are forward-looking  statements within
the meaning of the federal  securities laws.  Although the Company believes that
the  expectations  reflected  in such  forward-looking  statements  are based on
reasonable assumptions,  there are risks and uncertainties that may cause actual
results to differ  materially from  expectations.  These risks and uncertainties
include,  but are not  limited to,  competitive  pricing  pressures  at both the
wholesale  and retail  levels,  changes in market  demand,  changes in  interest
rates,  adverse weather conditions that reduce sales at retail centers, the risk
of manufacturing plant shutdowns due to storms or other factors,  and the impact
of marketing and cost-management programs.










                                     Page 9



                    Part II. OTHER INFORMATION AND SIGNATURES



There were no reportable events for Item 1 through Item 3 and Item 5

Item 4.  Submission of Matters to a Vote of Securtiy Holders.

    a)    The annual Meeting of the  Shareholders was held on February 23, 2001.
          The only  matter  to come  before  the  meeting  was the  election  of
          directors.

    b)  The Vote to elect a board of five directors was as follows:



                                                For             Against         Abstain        Not Voted
                                                ---             -------         -------        ---------

                                                                                     
              Terry E. Trexler                 3,301,852               0             330         926,656
              Richard C. Barberie              3,301,852               0             330         926,656
              Robert P. Holliday               3,301,852               0             330         926,656
              Robert P. Saltsman               3,301,852               0             330         926,656
              Thomas W. Trexler                3,301,852               0             330         926,656



Item 6.  Exhibits






                                    Page 10



                                   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.

                                       NOBILITY HOMES, INC.


DATE:       March 15, 2001             By:       /s/      Terry E. Trexler
                                          --------------------------------------
                                           Terry E. Trexler, Chairman,
                                           President and Chief
                                           Executive Officer


DATE:       March 15, 2001             By:       /s/      Thomas W. Trexler
                                          --------------------------------------
                                           Thomas W. Trexler, Executive
                                           Vice President, Chief Financial
                                           Officer



DATE:       March 15, 2001             By:       /s/      Lynn J. Cramer, Jr.
                                          --------------------------------------
                                           Lynn J. Cramer, Jr., Treasurer
                                           and Principal Accounting Officer





                                    Page 11