PRESS RELEASE
                   FOR RELEASE FEBRUARY 12, 2003 AT 4:00 P.M.

                          For More Information Contact
                                  David Meadows
                                 (410) 256-5000
                          Baltimore County Savings Bank

                               BCSB BANKCORP, INC.
                      REPORTS RESULTS OF DECEMBER 31, 2002

BCSB Bankcorp,  Inc.  (NASDAQ:  BCSB),  the holding company for Baltimore County
Savings  Bank,  FSB,  recorded  earnings  of $453,000 or $0.08 per share for the
quarter  ended  December 31, 2002.  This compared to $123,000 or $0.02 per share
for the same period in 2001.  During the quarter,  assets grew $12.4  million to
$599.5 million and deposits increased $11.4 million to $510.1 million.

In July of 2002,  Baltimore  County  Savings Bank  acquired WHG  Bancshares  the
holding company of Heritage  Savings Bank.  Their  operations  combined with the
Company's  operations,  as  well  as  improved  interest  margin  and  operating
efficiencies resulted in the increased profits for the quarter.

BCSB was founded in 1955. It operates  sixteen offices  throughout the Baltimore
area. It converted to a publicly traded mutual holding company in July 1998.

This press release contains statements that are forward-looking, as that term is
defined  by  the  Private  Securities  Litigation  Reform  Act  of  1995  or the
Securities and Exchange Commission in its rules, regulations,  and releases. The
company  intends  that such  forward-looking  statements  be subject to the safe
harbors created  thereby.  All  forward-looking  statements are based on current
expectations regarding important risk factors, including but not limited to real
estate values, local and national economic conditions and the impact of interest
rates on financing.  Accordingly, actual results may differ from those expressed
in the forward-looking  statements, and the making of such statements should not
be regarded as a representation  by the company or any other person that results
expressed  therein  will be  achieved.  The  Company  does  not  undertake,  and
specifically  disclaims any  obligation,  to publicly  release the result of any
revisions that may be made to any  forward-looking  statements to reflect events
or circumstances  after the date of such statements or to reflect the occurrence
of anticipated or unanticipated events.



                               BCSB Bankcorp, Inc.
                         Summary of Financial Highlights
                 Consolidated Statements of Financial Condition
                                   (Unaudited)



                                                       Dec 31, 2002   Sept 30, 2002
                                                          (Dollars in Thousands)
                                                          ----------------------
                                                                  
ASSETS
Cash, equivalents and time deposits                      $ 26,819       $ 25,803
Investment Securities                                      66,411         49,579
Loans and Mortgage Backed Securities                      486,637        490,719
Other Assets                                               19,616         20,964
                                                         --------       --------
TOTAL ASSETS                                             $599,483       $587,065


LIABILITIES
Deposits                                                 $510,185       $498,785
Borrowed Money                                             26,918         26,968
Trust Preferred Securities                                 12,500         12,500
Other Liabilities                                           4,193          3,507
                                                         --------       --------
TOTAL LIABILITIES                                        $553,796       $541,760
TOTAL STOCKHOLDERS' EQUITY                                 45,687         45,305
                                                         --------       --------
TOTAL LIABILITIES & STOCKHOLDERS EQUITY                  $599,483       $587,065


                      Consolidated Statements of Operations
                                   (Unaudited)



                                                            3 Months ended December 31
                                                               2002             2001
                                                              (Dollars in Thousands)
                                                              --------------------

                                                                        
Interest Income                                               $8,682          $6,662
Interest Expense                                               4,186           3,826
                                                              ------          ------
Net Interest Income                                           $4,496          $2,836
Provision for Loan Losses                                        282              64
                                                              ------          ------
Net Int. Income After Provision for Loan Losses               $4,214          $2,772
Total Non-Interest Income                                        426             147
Total Non-Interest Expense                                     3,908           2,719
                                                              ------          ------
Income Before Income Taxes                                    $  732          $  200
Income Tax Provision                                             279              77
                                                              ------          ------
NET INCOME                                                    $  453          $  123
                                                              ------          ------

Basic Earnings Per Share                                      $ 0.08          $ 0.02
                                                              ------          ------

Diluted Earnings Per Share                                    $ 0.08          $ 0.02
                                                              ------          ------