UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
           OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1999

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d)
           OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from  . . . . . . . . . . . . . . . .

                        Commission file number: 000-23257

                                   BYL BANCORP

          CALIFORNIA                                     NO. 33-0755794
(State or other jurisdiction of incorporation) (IRS Employer Identification No.)

               1875 North Tustin Avenue, Orange, California 92865
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (714) 685-1317

                                 Not Applicable
          (Former name or former address, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(c) of the Securities Exchange Act of 1934 during
the preceding 12 months (of 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 [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

On November 12, 1999, there were 2,534,835 shares of BYL Bancorp Common Stock
outstanding.


                                        1



                           BYL BANCORP AND SUBSIDIARY
                               SEPTEMBER 30, 1999


                                      INDEX


                         PART I - FINANCIAL INFORMATION


                                                                                                              PAGE
                                                                                                             ------
                                                                                                        
Item 1 - Financial Statements
         Consolidated Condensed Balance Sheet at September 30, 1999 and
                  December 31, 1998..................................................................          3
         Consolidated Condensed Statement of Income for the three
                  months and nine months ended September 30, 1999 and 1998...........................          4
         Consolidated Condensed Statement of Changes in Shareholders' Equity from
                  January 1, 1997 through September 30, 1999.........................................          5
         Consolidated Condensed Statement of Cash Flows for the nine months ended
                  September 30, 1999 and 1998........................................................          6
         Notes to Consolidated Financial Statements..................................................          7 -8
Item 2 - Management's Discussion and Analysis of Financial Condition and
             Results of Operations...................................................................          9-13
Item 3 - Quantitative and Qualitative Disclosures About Market Risk..................................         13-15

                           PART II - OTHER INFORMATION

Item 1 - Legal Proceedings...........................................................................         15
Item 2 - Changes in Securities.......................................................................         15
Item 3 - Defaults upon Senior Securities.............................................................         15
Item 4 - Submission of Matters to a Vote of Security Holders.........................................         15
Item 5 - Other Information...........................................................................         16
Item 6 - Exhibits and Reports on Form 8-K............................................................         16


                                       2




ITEM 1. FINANCIAL STATEMENTS

                           BYL BANCORP AND SUBSIDIARY
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                          (DOLLAR AMOUNTS IN THOUSANDS)



                                                                            September 30,           December 31,
                                                                                1999                   1998
                                                                         -----------------       ----------------
                                                                                          
Cash and Due From Bank                                                          $  23,001              $  14,214
Federal Funds Sold                                                                 21,600                 18,700
                                                                         -----------------       ----------------
                                TOTAL CASH AND CASH EQUIVALENTS                    44,601                 32,914

Investment Securities                                                              25,729                 17,244
Loans Held For Sale                                                               105,080                 74,598

Loans                                                                             164,185                166,454
Allowance for Loan Losses                                                         ( 2,543)               ( 2,300)
                                                                         -----------------       ----------------
                                                      NET LOANS                   161,642                164,154

Premises and Equipment                                                              6,780                  6,082
Other Real Estate Owned                                                               744                    971
Goodwill                                                                            1,355                  1,445
Interest-Only Strips Receivable and Servicing Assets                               14,412                  9,025
Accrued Interest and Other Assets                                                   7,370                 11,580
                                                                         -----------------       ----------------

                                                                                $ 367,713              $ 318,013
                                                                         =================       ================

Noninterest-Bearing Deposits                                                    $  67,680              $  69,863
Interest-Bearing Deposits                                                         269,315                217,343
                                                                         -----------------       ----------------
                                                 TOTAL DEPOSITS                   336,995                287,206

Accrued Interest and Other Liabilities                                              2,213                  3,925
                                                                         -----------------       ----------------
                                              TOTAL LIABILITIES                   339,208                291,131

Common Shares                                                                      12,777                 12,760
Retained Earnings                                                                  15,216                 13,602
Accumulated Other Comprehensive Income                                                512                    520
                                                                         -----------------       ----------------

                                     TOTAL SHAREHOLDERS' EQUITY                    28,505                 26,882
                                                                         -----------------       ----------------

                                                                                $ 367,713              $ 318,013
                                                                         =================       ================



                                       3





ITEM 1.         FINANCIAL STATEMENTS - CONTINUED


                           BYL BANCORP AND SUBSIDIARY
             UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
              (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)




                                            For the Three Months Ended             For the Nine Months Ended
                                                   September 30,                         September 30,
                                         ----------------------------------    ----------------------------------
                                             1999                 1998             1999                 1998
                                         -------------        -------------    -------------        -------------
                                                                                       
Interest Income                                $7,192              $ 6,165          $20,130              $17,429
Interest Expense                                3,053                2,082            8,419                5,918
                                         -------------        -------------    -------------        -------------

               Net Interest Income              4,139                4,083           11,711               11,511

Provision for Loan Losses                         130                  240              361                  780
                                         -------------        -------------    -------------        -------------

         Net Interest Income after
         Provision for Loan Losses              4,009                3,843           11,350               10,731

Noninterest Income                              6,867                6,056           18,048               16,384
Noninterest Expense                             9,058                7,433           25,529               21,954
                                         -------------        -------------    -------------        -------------

               Income Before Taxes              1,818                2,466            3,869                5,161

Income Taxes                                      775                1,083            1,685                2,354
                                         -------------        -------------    -------------        -------------

                        Net Income             $1,043              $ 1,383          $ 2,184              $ 2,807
                                         =============        =============    =============        =============

Per Share Data:
   Net Income - Basic                          $  .41              $  0.55          $  0.86              $  1.12
                                         =============        =============    =============        =============
   Net Income - Diluted                        $  .41              $  0.52          $  0.85              $  1.05
                                         =============        =============    =============        =============




                                       4





ITEM 1.         FINANCIAL STATEMENTS - CONTINUED


                                  BYL BANCORP
             UNAUDITED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                         (DOLLAR AMOUNTS IN THOUSANDS)




                                                                                        Accumulated
                                                                                          Other
                                          Common Shares    Comprehensive   Retained    Comprehensive
                                    ------------------------
                                     Number       Amount        Income     Earnings       Income        Total
                                    ----------  ------------  -----------  ----------   -----------   ----------
                                                                                    
Balance at January 1, 1997          2,399,919      $ 11,945                  $ 7,602    $(     113)     $19,434
Comprehensive Income:
   Net Income                                                    $ 2,855       2,855                      2,855
   Other Comprehensive Income-
      Unrealized Gain on
        Available-for-Sale
          Securities, Net                                             86                        86           86
                                                              -----------
Total Comprehensive Income                                       $ 2,941
                                                              ===========
Dividends on Common                                                            ( 502)                     ( 502)
Options Exercised                     104,075           683                                                 683
Common Stock Retired                    ( 823)          ( 6)                                                ( 6)
                                    ----------  ------------               ----------   -----------   ----------

Balance at December 31, 1997        2,503,171        12,622                    9,955          ( 27)      22,550
Comprehensive Income:
   Net Income                                                    $ 4,116       4,116                      4,116
   Other Comprehensive Income-
      Unrealized Gain on
        Available-for-Sale
         Securities, Net                                             183                       183          183
      Unrealized Gain on Interest-Only
         Strips, Net                                                 364                       364          364
                                                              -----------
Total Comprehensive Income                                       $ 4,663
                                                              ===========
Exercise of Stock Option               28,131           138                                                 138
Dividends on Common                                                            ( 467)                     ( 467)
Fractional Shares from Merger
   with DANB                                                                     ( 2)                       ( 2)
                                    ----------  ------------               ----------   -----------   ----------

Balance at December 31, 1998        2,531,302        12,760                   13,602           520       26,882
Comprehensve Income:
   Net Income                                                    $ 2,184       2,184                      2,184
   Other Comprehensive Income-
      Unrealized Gain on
       Interest-Only
         Strips, Net                                                 ( 8)                      ( 8)         ( 8)
                                                              -----------
Total Comprehensive Income                                       $ 2,176
                                                              ===========
   Exercise of Stock Option             3,533            17                                                  17
   Dividends on Common                                                         ( 570)                     ( 570)
                                    ----------  ------------               ----------   -----------   ----------

Balance at September 30, 1999       2,534,835      $ 12,777                  $15,216       $   512      $28,505
                                    ==========  ============               ==========   ===========   ==========


                                       5





ITEM 1.         FINANCIAL STATEMENTS - CONTINUED


                           BYL BANCORP AND SUBSIDIARY
                  UNAUDITED CONDENSED STATEMENT OF CASH FLOWS
                         (DOLLAR AMOUNTS IN THOUSANDS)




                                                                                     For the Nine Months Ended
                                                                                           September 30,
                                                                               --------------------------------------
                                                                                   1999                    1998
                                                                               --------------         ---------------
                                                                                               
OPERATING ACTIVITIES
   Net Income                                                                      $   2,184               $   2,807
   Adjustments to Reconcile Net Income to
      Net Cash Provided by Operating Activities:
         Depreciation and Amortization                                                 1,356                     960
         Provision for Loan Losses                                                       361                     780
         Net Change in Loans Held for Sale                                          ( 30,482)                ( 8,234)
         Other Items - Net                                                           ( 2,893)                ( 1,986)
                                                                               --------------         ---------------
                                                     NET CASH USED BY
                                                 OPERATING ACTIVITIES               ( 29,474)                ( 5,673)

INVESTING ACTIVITIES
   Change in Interest-Bearing Deposits                                                     -                   2,447
   Purchases of Investment Securities                                               ( 10,101)                ( 7,571)
   Maturities of Investment Securities                                                 6,398                  18,295
   Net Change in Loans                                                               ( 3,044)               ( 25,078)
   Purchase of Premises and Equipment                                                ( 1,964)                ( 1,271)
   Other Items - Net                                                                     636                   1,005
                                                                               --------------         ---------------
                                                     NET CASH USED BY
                                              BY INVESTING ACTIVITIES                ( 8,075)               ( 12,173)

FINANCING ACTIVITIES
   Net Change in Borrowed Funds                                                            -                 ( 4,465)
   Net Change in Deposits                                                             49,789                  46,699
   Proceeds from Exercise of Options                                                      17                     112
   Dividends                                                                           ( 570)                  ( 342)
                                                                               --------------         ---------------
                                                    NET CASH PROVIDED
                                              BY FINANCING ACTIVITIES                 49,236                  42,004
                                                                               --------------         ---------------

                               INCREASE  IN CASH AND CASH EQUIVALENTS                 11,687                  24,158

Cash and Cash Equivalents at Beginning of Period                                      32,914                  11,894
                                                                               --------------         ---------------

                                            CASH AND CASH EQUIVALENTS
                                                     AT END OF PERIOD             $   44,601              $   36,052
                                                                               ==============         ===============


                                       6





ITEM 1.         FINANCIAL STATEMENTS - CONTINUED

                           BYL BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - BASIS OF PRESENTATION

The accompanying financial information has been prepared in accordance with the
Securities and Exchange Commission rules and regulations for quarterly reporting
and therefore does not necessarily include all information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles. This information should be read
in conjunction with the Company's Form 10K filed on March 30, 1999 (file number
- - 000-23257).

The consolidated financial statements include BYL Bancorp and its wholly owned
subsidiary, BYL Bank Group (the "Bank").

Operating results for interim periods are not necessarily indicative of
operating results for an entire fiscal year. In the opinion of management, the
unaudited financial information for the three month and nine month periods ended
September 30, 1999 and 1998, reflect all adjustments, consisting only of normal
recurring accruals and provisions, necessary for a fair presentation thereof.



NOTE 2 - EARNINGS PER SHARE

Effective December 31, 1997, the Company adopted SFAS No. 128, "Earnings per
Share." Accordingly, basic earnings per share are computed by dividing income
available to common shareholders by the weighted average number of common shares
outstanding during each period. The computation of diluted earnings per share
also considers the number of shares issuable upon the assumed exercise of
outstanding common stock options. All earnings per common share amounts
presented have been restated in accordance with the provisions of this
statement.


NOTE 3 - SEGMENTS

The Company has two primary reportable segments: its wholesale lending
operations and its retail banking operations. The wholesale lending segment
originates loans for resale to institutional investors. The Company's SBA loan
Division and its Mortgage Loan Division's are included in this segment. The
retail banking segment accepts deposits, originates loans and provides other
banking services to the communities in which its eight branch offices are
located.

The company evaluates performance based on profit or loss from operations before
allocation of the provision for loan losses, administrative costs, amortization
of goodwill and income taxes. The retail segment charges the wholesale segments
for use of excess funds based on the estimated cost of outside financing.

                                        7





ITEM 1.         FINANCIAL STATEMENTS - CONTINUED

NOTE 3 - SEGMENTS - CONTINUED

The following tables summarize segment operations for the nine months ended
September 30, 1999 and 1998.




                                                                  Nine Months Ended September 30, 1999
                                                   ----------------------------------------------------------------
                                                         Wholesale Segments            Retail            Total
                                                   -------------------------------
                                                      Mortgage           SBA           Segment          Company
                                                   --------------  ---------------  --------------   --------------
                                                                                        
          CONDENSED INCOME STATEMENT
Net Interest Income                                     $  2,155         $  2,403        $  7,153         $ 11,711
Noninterest Income                                        12,306            4,449           1,293           18,048
Operating Expense                                       ( 12,054)         ( 3,252)        ( 5,905)        ( 21,211)
                                                   --------------  ---------------  --------------   --------------
                            OPERATIONAL PROFIT             2,407            3,600           2,541            8,548
Provision for Loan Losses                                                                                    ( 361)
Administrative Costs                                                                                       ( 4,228)
Goodwill Amortization                                                                                         ( 90)
Income Taxes                                                                                               ( 1,685)
                                                                                                     --------------
                                    NET INCOME                                                            $  2,184
                                                                                                     ==============

Loans Originated for Sale During 1999                  $ 428,000        $ 130,000
Loans Sold during 1999                                 $ 427,000         $ 85,000



                                                                    Nine Months Ended September 30, 1998
                                                   ----------------------------------------------------------------
                                                         Wholesale Segments            Retail            Total
                                                   -------------------------------
                                                      Mortgage           SBA           Segment          Company
                                                   --------------  ---------------  --------------   --------------
                                                                                        
          CONDENSED INCOME STATEMENT
Net Interest Income                                     $  2,077         $  2,342        $  7,092         $ 11,511
Noninterest Income                                        10,909            3,104           2,371           16,384
Operating Expense                                        ( 8,648)         ( 2,788)        ( 7,287)        ( 18,723)
                                                   --------------  ---------------  --------------   --------------
                            OPERATIONAL PROFIT             4,338            2,658           2,176            9,172
Provision for Loan Losses                                                                                    ( 780)
Administrative Costs                                                                                       ( 3,141)
Goodwill Amortization                                                                                         ( 90)
Income Taxes                                                                                               ( 2,354)
                                                                                                     --------------
                                    NET INCOME                                                            $  2,807
                                                                                                     ==============

Loans Originated for Sale During 1998                  $ 198,000         $ 54,000
Loans Sold during 1998                                 $ 197,000         $ 49,000



                                        8





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


BYL Bancorp (the "Company") has one wholly owned subsidiary, BYL Bank Group,
formerly the Bank of Yorba Linda (the "Bank"). The Bank's SBA loan division and
a Mortgage Loan Division operate under the name of Bank of Yorba Linda. The
Bank's operations are the only significant operations of the Company. The
accompanying financial information should be read in conjunction with the
Company's Annual Report on Form 10-K for the year ended December 31, 1998.

Statements contained in this Report on Form 10Q that are not purely historical
are forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934,
including statements regarding the Company's expectations, intentions, beliefs
or strategies regarding the future. All forward-looking statements included in
this document are based on information available to the Company on the date
thereof, and the Company assumes no obligation to update any such
forward-looking statements. It is important to note that the Company's actual
results could differ materially from those in such forward-looking statements.
Factors that could cause actual results to differ materially from those in such
forward-looking statements are included in the discussions below.

ACQUISITIONS

On May 29, 1998, the Company completed the acquisition with DNB Financial
("DNBF"), parent company of De Anza National Bank on a pooling-of-interests
basis, and, accordingly, the Company's historical consolidated results have been
restated. Under the terms of the Agreement and Plan of Reorganization, each
share of DNBF Common Stock was exchanged for 4.12 shares of the Company's Common
Stock. A total of 956,641 shares of the Company's Common Stock were issued to
DNBF shareholders. Also, on May 29, 1998, De Anza National Bank, DNBF's only
subsidiary, merged with and into BYL Bank Group.

On June 13, 1996, the Bank acquired 100% of the outstanding common stock of Bank
of Westminster (BOW) for $6,174,000 in cash. BOW had total assets of
approximately $54,923,000. The acquisition was accounted for using the purchase
method of accounting in accordance with Accounting Principles Board Opinion No.
16. "Business Combinations". Under this method of accounting, the purchase price
was allocated to the assets acquired and deposits and liabilities assumed based
on their fair values as of the acquisition date. The financial statements
include the operations of BOW from the date of the acquisition. Goodwill arising
from the transaction totaled approximately $1,717,000 and is being amortized
over fifteen years on a straight-line basis.

OVERVIEW

For the three months ended September 30, 1999, the Company reported net income
of $1,043,000, or $0.41 per share compared to a net income of $1,383,000, or
$0.52 per share for the same three month period in 1998.

For the first nine months of 1999, the Company reported net income of $2.2
million compared to $2.8 million in 1998. The annualized return on average
assets was .85% for 1999 compared to 1.41% in 1998. Annualized return on
shareholders equity was 10.57% in 1999 compared to 15.80% in 1998.

                                        9





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


FINANCIAL CONDITION

Total assets as of September 30, 1999, increased 15.63% to $367.7 million in
comparison to total assets of $318.0 million as of December 31, 1998. The
majority of this asset growth was centered in loans held for sale, which
increased, by $30 million. This growth was funded by a $49.8 million increase in
deposits.

ASSET QUALITY

The following  table sets forth the components of  non-performing  assets and
related  ratios:  (dollar  amounts in thousands)



                                                                    September 30,                   December 31,
                                                        -------------------------------------
                                                             1999                 1998                  1998
                                                        ----------------     ----------------      ----------------
                                                                                         
Loans 90 day past due and still accruing                        $    49              $   144               $   223
Loans on nonaccrual                                               2,598                1,697                 1,807
                                                        ----------------     ----------------      ----------------
                              Nonperforming Loans                 2,647                1,841                 2,030
Other real estate owned (OREO)                                      744                1,286                   971
                                                        ----------------     ----------------      ----------------
                             Nonperforming Assets               $ 3,391              $ 3,127               $ 3,001
                                                        ================     ================      ================

Nonperforming Loans as a Percent
   of Total Loans                                                 0.98%                0.84%                 1.23%
Allowance for Loan Losses as a Percent
   of Nonperforming Loans                                        96.07%              134.11%               113.30%
Nonperforming Assets as a Percent
   of Total Assets                                                0.92%                1.11%                 0.94%



The Company's asset quality has remained the same in 1999 as evidenced by a
decrease in the ratio of nonperforming loans to total loans which decreased to
 .98% at September 30, 1999 from 1.23% at December 31, 1998. Conversely, the
allowance for loan losses as a percent of nonperforming loans decreased to
96.07% at September 30, 1999, down from 113.30% at December 31, 1998. A portion
of this decrease is due to the increase in nonaccrual loans. The ALLL at
September 30, 1999 was 1.55% of total loans compared to 1.38% at December 31,
1998. At September 30, 1999, the Company had nine properties of OREO with a
total book value of $744,000. The Company believes all properties will be
liquidated without any significant losses.

LIQUIDITY

The origination and sale of its wholesale loan products impact the Bank's
liquidity significantly. The loan to deposit ratio at September 30, 1999 was
79.9%. Had the Bank actually sold all of the loans it held for sale, this ratio
would have declined to 48.7%.


                                        10






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


CAPITAL RESOURCES

Total  shareholders  equity at September  30, 1999 totaled  $28.5  million,
which  represents a 6.0% increase from $26.8 million at December 31, 1998.

The Company and its bank subsidiary are subject to risk-based capital
regulations adopted by the federal banking regulators. These guidelines are used
to evaluate capital adequacy and are based upon an institution's risk profile
and off-balance sheet exposures, such as unused loan commitments and letters of
credit. BYL Bancorp maintains capital ratios above the Federal regulatory
guidelines for a "well-capitalized" bank. The ratios are as follows:




                                                                        September 30,     December 31,
                                                        Ratio              1999               1998
                                                    ---------------   ----------------   ---------------
                                                                                
Tier 1 Capital (to Average Assets)                           4.00%              7.34%             7.90%
Tier 1 Capital (to Risk Weighted Assets)                     4.00%              9.61%            10.00%
Total Capital (to Risk Weighted Assets)                      8.00%             10.55%            10.94%



Management is not aware of any trends, events, uncertainties or recommendations
by regulatory authorities that will have or that are likely to have material
effects on the liquidity, capital resources or operations of the Company.

ANALYSIS OF NET INTEREST INCOME AND MARGIN

Net interest income is the amount by which the interest and amortization of fees
generated from loans and other earning assets exceeds the cost of funding those
assets, usually deposit account interest expense. Net interest income depends on
the difference (the "interest rate spread") between gross interest and fees
earned on the loans and investment portfolios and the interest rates paid on
deposits and borrowings. Net interest income was $4.14 million for the quarter
ended September 30, 1999, compared to $4.08 for the quarter ended September 30,
1998 and $11.71 million for the nine months ended September 30, 1999 compared to
$11.51 million for the nine months ended September 30, 1998.


                                        11



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

ANALYSIS OF NET INTEREST INCOME AND MARGIN -CONTINUED

The following  table sets forth the  components of net interest  income,
average  earning  assets and net interest margin: (in thousands)



                                      Three Months Ended              Nine Months Ended             Year Ended
                                        September 30,                   September 30,              December 31,
                                 -----------------------------   ----------------------------
                                     1999            1998            1999           1998               1998
                                 -------------   -------------   -------------  -------------    -----------------
                                                                                  
Interest Income                       $ 7,192         $ 6,165        $ 20,130       $ 17,429            $  24,016
Interest Expense                        3,053           2,082           8,419          5,918                8,406
                                 -------------   -------------   -------------  -------------    -----------------

          Net Interest Income         $ 4,139         $ 4,083        $ 11,711       $ 11,511            $  15,610
                                 =============   =============   =============  =============    =================

Average Earning Assets              $ 290,808       $ 245,889       $ 290,114      $ 234,035           $  243,901
Net Interest Margin                     5.69%           6.64%           5.38%          6.56%                6.40%



The net interest margin declined in 1999 compared to the same periods in 1998
due to the increase in lower yielding earning assets and the 75 basis point
decline in the prime rate during the fourth quarter of 1998. The prime rate was
8.50% for the first nine months of 1998, and then experienced 25 basis points
declines in September, October and November to end the year at 7.75%. The prime
rate increased 25 basis points in July and August 1999 to 8.25%.

PROVISION FOR LOAN LOSSES

BYL Bancorp made a $130,000 and $361,000 contribution to the allowance for loan
losses for the three and nine months ended September 30, 1999 compared to
$240,000 and $780,000 for the three and nine months ended September 30, 1998.
Management believes that the allowance, which equals 1.55% of total loans at
September 30, 1999, is adequate to cover future losses.

Changes in the allowance  for loan losses for the quarter and nine months
ended  September 30, 1999 and 1998 are as follows (dollar amounts in
thousands):



                                                     Three Months Ended             Nine Months Ended
                                                        September 30,                 September 30,
                                                  --------------------------    --------------------------
                                                     1999          1998            1999          1998
                                                  ------------  ------------    ------------  ------------
                                                                                  
Allowance, Beginning of Period                        $ 2,458       $ 2,324         $ 2,300       $ 1,923
Provision for Loan Losses                                 130           240             361           780
Loans Charged Off - net of Recoveries                    ( 45)         ( 95)          ( 118)        ( 234)
                                                  ------------  ------------    ------------  ------------

Allowance, End of Period                              $ 2,543       $ 2,469         $ 2,543       $ 2,469
                                                  ============  ============    ============  ============




                                        12







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


NONINTEREST INCOME

Noninterest income was $6.9 million for the quarter ended September 30, 1999
compared to $6.1 million for the same period in 1998. Similarly for the first
nine months of 1999, noninterest income was $18.0 million compared to $16.4
million for the same period in 1998. Approximately $1 million of this
increase is attributable to the securitizaton of approximately $47.1 million
of commercial loans. The remainder is attributable to the expansion of the
Bank's wholesale loan divisions. These departments have expanded by adding
new products as well as entering new geographic markets.

NONINTEREST EXPENSE

Noninterest expense was $9.1 million for the quarter ended September 30, 1999
and $25.5 million for the first nine months of 1999 compared to $7.4 million and
$22.0 million for the same periods in 1998. The majority of the increases were
attributable to the expansion of the Bank's wholesale loan divisions.



ITEM 3.         QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


MARKET RISK

In Management's opinion there has not been a material change in BYL Bancorp's
market risk profile during the three months ended September 30, 1999. Market
risk is the risk of loss in a financial instrument arising from adverse changes
in market prices and rates, foreign currency exchange rates, commodity prices
and equity prices. BYL Bancorp's market risk arises primarily from interest rate
risk inherent in its lending and deposit taking activities and market risk in
loans originated for sale as a result of changes in interest rates. To that end,
management actively monitors and manages its inherent rate risk exposure. BYL
Bancorp manages its interest rate sensitivity by matching the repricing
opportunities on its earning assets to those on its funding liabilities.
Management uses various asset/liability strategies to manage the repricing
characteristics of its assets and liabilities to ensure that exposure to
interest rate fluctuations is limited within BYL Bancorp's guidelines of
acceptable levels of risk-taking.

At September 30, 1999, BYL Bancorp had $269 million of assets and $263 million
of liabilities repricing within one year. Therefore, $6 million more in interest
rate sensitive assets than interest rate sensitive liabilities will change to
the then current rate (changes occur due to the instruments being at a variable
rate or because the maturity of the instrument requires its replacement at the
then current rate). Generally, if rates were to fall during this period,
interest income would decline by a greater amount than interest expense and net
income would decrease. Conversely, if rates were to rise, the reverse would
apply, and BYL Bancorp's net income would increase.


                                        13



ITEM 3.         QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK -
                CONTINUED

YEAR 2000 RISK

OVERVIEW

The Year 2000 issue is the result of computer programs being written using two
digits rather that four to define the applicable year. As a result,
date-sensitive software and/or hardware may recognize a date using "00" as the
year 1900 rather than the year 2000.

This could result in a system failure or other disruption of operations and
impede normal business activities. In June 1996, the Federal Financial
Institutions Examination Council ("FFIEC") alerted the banking industry of the
serious challenges that would be encountered with Year 2000 issues. The FDIC has
also implemented a plan to require compliance with Year 2000 issues and
regularly examines out progress.

STATE OF READINESS

In accordance with FDIC guidelines, the Company developed a comprehensive plan
which management believes will result in timely and adequate modifications of
the Company's systems and technology to address Year 2000 issues. The plan calls
for all system conversions and testing to be substantially completed by December
31, 1999. Management has completed a top-down assessment of all mission-critical
and other systems for Year 2000 compliance and are currently in the fifth and
final phase for compliance, "final preparation and follow-up", as defined by the
FFIEC. Management has also tested non-information technology systems, such as
microprocessors controlling environmental and alarm systems, and found them to
be Year 2000 compliant.

To determine the readiness of the Company's clients, management sent a
questionnaire to, and received responses from, significant borrowers and
depositors to determine the extent of risk created by any failure by them to
remediate their own Year 2000 issues. Each borrower and depositor is categorized
according to their state of readiness based on their response to the
questionnaire and a review of the client. The Company has also taken steps to
ensure liquidity for depositors with high Year 2000 risks. Re-assessment of each
client's risk will be made on a regular basis.

To determine the readiness of the Company's vendors, letters were sent to each
vendor inquiring about their compliance with Year 2000. For those vendors that
have responded that they are Year 2000 compliant and that were determined to not
have a material impact on the Bank's operations, no further work is performed.
For those vendors that have responded they are working towards Year 2000
compliance and that are determined to be significant, including mission critical
vendors, the Company will follow up on a regular basis through 1999. These
vendors have advised the Company that they expect to be Year 2000 compliant
prior to December 31, 1999. If those vendors do not demonstrate compliance by a
certain date, the Company will seek other alternatives in accordance with its
contingency plan, which may include seeking replacement vendors.


                                        14




ITEM 3.         QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK -
                CONTINUED

YEAR 2000 RISK - CONTINUED

COSTS AND RISKS

A few computer hardware and software applications were modified or replaced in
order to maintain their functionality as the year 2000 approaches. The Company
has spent approximately $41,000 as of September 30, 1999 to address Year 2000
issues and estimate total costs over the two year period 1999-2000 to be
approximately $101,000, which will come from general funds. None of these costs,
however, are expected to materially impact the Company's result of operations in
any one reporting period.

Ultimately, the potential impact of the Year 2000 issue will depend not only on
the corrective measures the Company undertakes, but also on the way in which the
Year 2000 issue is addressed by governmental agencies, businesses, and other
entities who provide data, receive data, or whose financial condition or
operational capability is important to the Company, such as suppliers or
clients. At worst, clients and vendors will face severe Year 2000 issues, which
may cause borrowers to become unable to service their loans. The Company may
also be required to replace non-compliant vendors with more expensive Year
2000-compliant vendors. At this time management cannot determine the financial
effect if significant client and/or vendor remediation efforts are not resolved
in a timely manner.


PART II - OTHER INFORMATION

     Item 1 - Legal Proceedings

               Due to the nature of the banking business, the Subsidiary Bank is
               at times party to various legal actions; all such actions are of
               a routine nature and arise in the normal course of business of
               the Subsidiary Bank.

     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


                                        15






PART II - OTHER INFORMATION -CONTINUED


     Item 6 - Exhibits and Reports on Form 8-K

     A)  Exhibits

     EXHIBIT NO.                            EXHIBIT

       2.1    Plan of Reorganization and Merger Agreement - Annex 1 of Written
              Consent Statement/Prospectus (A)
       3.1    Articles of Incorporation of Registrant (A)
       3.2    Amendment to Articles of Incorporation of Registrant (A)
       3.3    Bylaws of the Registrant (A)
       4.1    Specimen Certificate evidencing shares of Registrant's Common
              Stock (A)
       4.2    Stockholder Agreement Covering Issuance and Compulsory Repurchase
              of Organizing Share of Registrant- Annex II of Proxy
              Statement/Prospectus incorporated by reference (A)
       10.1   Form of Indemnification Agreement (A)
       10.2   BYL Bancorp 1997 Stock Option Plan ( C )
       10.3   Form of Proxy, Proxy Statement and Notice of Annual Meeting (E)
       10.4   Employment Agreement - Mr. Robert Ucciferri (A)
       10.5   Employment Agreement - Mr. Barry J. Moore (A)
       10.6   Employment Agreement - Mr. Michael Mullarky (A)
       10.7   Employment Agreement - Ms. Gloria Van Kampen (D)
       10.8   Salary Continuation Agreement - Mr. Robert Ucciferri (A)
       10.9   Salary Continuation Agreement - Mr. Barry J. Moore (A)
       10.10  Salary Continuation Agreement - Mr. Michael H. Mullarky
       10.11  Salary Continuation Agreement - Ms. Gloria Van Kampen
       10.12  Agreement and Plan of Reorganization with DNB Financial (B)

(A)    Filed as an Exhibit to the Registrant's Registration Statement (File No.
       333-34995) filed on September 5, 1997, which exhibit is incorporated
       herein by this reference.
(B)    Filed as an Exhibit to Form 8-K filed on January 29, 1998, which exhibit
       is incorporated herein by this reference.
(C)    Filed as an Exhibit to the Registration Statement on Form S-8 filed on
       May 15, 1998.
(D)    Filed as an Exhibit to the Annual Report on Form 10-K as of December 31,
       1998.
(E)    Filed as an exhibit to the Annual Report on Form 10-K as of December 31,
       1998, incorporating Schedule 14 A information pursuant to Section 14(a)
       of the Securities Exchange Act of 1934, filed on May 18, 1999.


B) Reports on Form 8-K

               None



                                        16



SIGNATURES

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

                                             BYL BANCORP


Date:             November 12, 1999          /s/ Robert Ucciferri
                                             ---------------------------
                                             Robert Ucciferri
                                             President and
                                             Chief Executive Officer


Date:             November 12, 1999          /s/Barry J. Moore
                                             ---------------------------
                                             Barry J. Moore
                                             Chief Operating Officer and
                                             Senior Executive Vice President


                                        17