EXHIBIT 99

[LOGO] OAK HILL
       FINANCIAL, INC.

For Immediate Release

Thursday, October 13, 2005

Contact: David G. Ratz, Executive Vice President
         (740) 286-3283

Oak Hill Financial Reports 14.5% Earnings Increase

Jackson, Ohio -- Oak Hill Financial,  Inc. (Nasdaq NMS: OAKF) today reported net
earnings  from  operations  for the three  months  ended  September  30, 2005 of
$3,787,000,  or $0.65 per diluted  share,  which  exceeded  analysts'  consensus
estimate  of  $0.573  per  share  (source:  Thomson  Financial  as  reported  by
nasdaq.com). The third quarter 2005 earnings represent a 14.5% increase over the
$3,307,000, or $0.58 per diluted share, in net earnings from operations that the
company recorded for the quarter ended September 30, 2004.

For the nine months ended  September 30, 2005, Oak Hill  Financial  recorded net
earnings from operations of $7,485,000,  or $1.29 per diluted share, as compared
to the  $9,702,000,  or $1.70 per diluted share, in net earnings from operations
for the first nine months of 2004.

The operating  earnings for the third quarter and first nine months of 2005 have
been  adjusted  for   non-recurring   tax  savings  of  $261,000  and  $783,000,
respectively, resulting from a one-time tax savings of $1.0 million for the full
year 2005.  Also, the operating  earnings do not include $24,000 and $205,000 of
gains on the sale of former  branch  facilities,  and  $49,000  and  $502,000 of
merger-related  charges, for the three and nine months ended September 30, 2005,
respectively.  The facilities sale and merger-related  charges resulted from the
company's  acquisition of Lawrence  Financial  Holdings,  Inc. on April 1, 2005.
Including  the   non-recurring   items,  the  company's  U.S.  GAAP  (accounting
principles  generally  accepted in the United States) net income was $3,939,000,
or $0.68 per diluted  share,  for the third quarter of 2005 and  $7,800,000,  or
$1.34 per diluted  share,  for the nine months ended  September 30, 2005,  which
compares to U.S. GAAP net income of $3,214,000,  or $0.57 per diluted share, for
the third quarter of 2004, and $9,609,000,  or $1.69 per diluted share,  for the
first nine months of 2004.

The company's total assets ended the third quarter of 2005 at $1.23 billion,  an
increase of 20.8% over the $1.02  billion in total assets  recorded at September
30, 2004. Net loans at September 30, 2005 were $995.6 million, up 13.8% over the
$875.1  million  in  net  loans  at  September  30,  2004.  The   year-over-year
comparisons are enhanced by Oak Hill Financial's acquisitions of Ripley National
Bank and Lawrence  Financial  Holdings.  The fourth quarter 2004  acquisition of
Ripley  National added $58.6 million in assets and $39.1 million in loans to Oak
Hill Financial's totals, while the Lawrence Financial transaction brought $116.9
million in assets and $76.5 million in loans to the company.

Discussing  the results of the third quarter,  Oak Hill Financial  President and
CEO R. E. Coffman, Jr., said, "Overall, we are pleased with our performance. The
company  posted a healthy  increase in earnings,  which was driven  primarily by
improvement in the net interest margin, growth in non-interest income, and lower
loan loss provision."



"We are also making  progress in improving  our  nonperforming  loans and assets
ratios,"  Coffman  added,  "and we had a  favorable  quarter  in  terms  of loan
recoveries.  Our  special  assets and credit  administration  people are working
diligently on the  nonperforming  loans,  and we are firmly committed to further
improvement in this area."

"Conversely,  our loan totals were static in the third quarter as loan demand in
our market areas remained  below average and we continued to experience  payoffs
on commercial  loans.  Also,  some of the pricing we've seen for  commercial and
commercial  real estate  loans is below what we consider  prudent in the current
rate environment.  As a result,  rather than meet the competition's  pricing, we
have chosen not to pursue certain lending  opportunities  and have allowed a few
larger existing credits to pay off. We are much more focused on the net interest
margin and credit quality, not on growth solely for the sake of growth."

Looking forward, Coffman said, "We continue to follow an aggressive plan to grow
revenues while keeping a close eye on operating  expenses.  We have added to our
commercial lending,  mortgage  origination,  investment services,  and insurance
teams,  and  we are  concentrating  on  growth  in  these  areas.  Also,  we had
considerable  success in the third quarter growing our core transaction accounts
and are in the process of rolling out new  marketing  programs to further  build
our retail customer base."

Key Issue Review and Outlook

Net Interest  Margin - Net interest  margin for the third quarter was 3.72%,  as
compared to the 4.08% posted in the third quarter of 2004 and the 3.61% recorded
for the  second  quarter  of  2005.  Management  attributes  the  linked-quarter
improvement  in the margin to the  company's  continued  discipline  in loan and
deposit pricing and recent increases in the prime rate. However,  the flat yield
curve is  constraining  asset  yields  somewhat,  and the company  continues  to
experience pressure on both loan rates and liability costs.  Management believes
that the margin can be maintained in the range  attained in the second and third
quarters.

Operating Expenses - Non-interest expenses from operations were 2.72% of average
assets for the third  quarter  of 2005,  which  compares  to 2.64% for the third
quarter of 2004 and 2.67% for the second  quarter  of 2005.  The  linked-quarter
change is due primarily to increased  compensation expense,  including incentive
and commission compensation,  resulting from the addition of commercial lending,
mortgage origination,  and investment services personnel. Also, the non-interest
expense ratio continues to be affected by the integration of Lawrence Financial,
which had a higher level of operating expenses.  However, the impact of Lawrence
Federal  on  expenses  is  mitigating  and the  cost  savings  to date  from the
transaction  are as  expected  and should be fully  realized  by  mid-2006.  The
company's  efficiency  ratio from  operations  for the third quarter of 2005 was
58.9%,  as compared to 52.5% in the prior year's quarter and 59.0% in the second
quarter of 2005.

Non-Interest  Income - Non-interest  income from  operations,  including gain on
sale of loans, was $3.0 million in the third quarter,  an increase of 23.8% over
the  third  quarter  of 2004  and 5.9%  over the  second  quarter  of 2005.  The
linked-quarter  increase was the result of increases in deposit service charges,
insurance  commissions,  gain on sale of loans,  ATM fees,  investment  services
income, and income from bank-owned life insurance. Offsetting the linked-quarter
increase  was a decline  in the gain on the sale of  investments  and  increased
amortization of mortgage  servicing rights,  which the company accounts for as a
reduction in other non-interest income.

Asset Quality - At the end of the third quarter,  the nonperforming  loans/total
loans and  nonperforming  assets/total  assets  ratios  were  1.67%  and  1.41%,
respectively, an improvement from the 1.76% and 1.53%, respectively, recorded at
June 30,  2005.  The  improvements  were due to  decreases  of $1.5  million and
$246,000 in nonaccrual  loans and other real estate owned,  respectively,  which
was partially offset by a $600,000 increase in loans 90 days past due.

The largest of the company's  nonperforming  loans is a group of commercial real
estate loans from a single  relationship  totaling $5.4 million.  A $2.0 million
charge-off  on this  relationship  was reported by the company  previously,  and



management  believes that further losses on this  relationship  will be minimal.
The second largest of the nonperforming  loans, also reported  previously,  is a
$3.4  million  commercial  real  estate  loan  on  which  little  or no  loss is
anticipated.

The company's net charge-offs (non-annualized) were 0.02% of total loans for the
quarter,  as  compared  to  0.07% in the  third  quarter  of  2004.  The low net
charge-offs were driven by strong recoveries during the quarter.  Going forward,
the company does not anticipate  such a high level of recoveries and expects net
charge-offs to be more in line with its historical range.

Consistent  with  generally  accepted   accounting   principles  and  regulatory
guidelines,  the company uses various  formulas to determine  its  allowance for
loan and lease losses (ALLL).  The methodology takes into consideration not only
charge-offs  but also the rated  quality of the  company's  loans  based on loan
review grades and the types and amounts of loans comprising the portfolio, while
allowing some  discretion by management to make  adjustments  based on near-term
economic  conditions.  The  ALLL/total  loans ratio  began the third  quarter at
1.32%.  Management's  ongoing  analysis of the above factors  indicated that the
1.32% ALLL/total loans ratio was still appropriate at September 30.

Asset/Loan Growth - Oak Hill Financial's total assets increased at a 5.9% annual
rate from June 30 to  September  30, while net loans  declined at an  annualized
0.9%. The lack of  linked-quarter  growth was the result of  below-average  loan
demand in the company's market areas,  payoffs of several large loans during the
quarter,  and the  company's  continued  focus on improving  credit  quality and
disciplined loan pricing.

Stock  Buyback - In May, Oak Hill  Financial  announced a program under which it
may repurchase up to 290,000 shares,  or approximately  5.0%, of its outstanding
common stock. The new program replaced the company's  previous  repurchase plan,
which was announced in February 2004. During the third quarter of 2005, Oak Hill
Financial  repurchased  79,644  common shares under its new buyback  program.  A
total of 216,295  common shares have been  repurchased  by the company under its
buyback plans during the first nine months of 2005.

Expansion - During the third  quarter,  the company's  Oak Hill Banks  affiliate
broke ground on a new branch in Mt.  Orab,  Ohio,  a growing  community  east of
Cincinnati.  In the fourth quarter,  the bank expects to open Business Financial
Centers in the Ohio  communities  of Athens and  Lancaster to serve the lending,
depository,  and financial  services  needs of small and mid-size  businesses in
those communities.

Oak Hill  Financial is a financial  holding  company  headquartered  in Jackson,
Ohio. Its subsidiary,  Oak Hill Banks,  operates 34 full-service banking offices
and three  bank loan  production  offices in 15  counties  across  southern  and
central Ohio. A second subsidiary, Oak Hill Financial Insurance Agency, provides
group health plans,  benefits  administration,  and other insurance  services to
business and public-sector organizations throughout the same region. The company
also holds 49% of Oak Hill Title Agency,  LLC, which provides title services for
commercial and residential real estate transactions.

Forward-Looking Statements Disclosure

This release contains certain  forward-looking  statements related to the future
performance and condition of Oak Hill Financial,  Inc. These  statements,  which
are subject to numerous  risks and  uncertainties,  are  presented in good faith
based  on  the  company's  current  condition  and  management's  understanding,
expectations,  and assumptions  regarding its future prospects as of the date of
this release.  Actual results could differ  materially  from those  projected or
implied by the statements  contained  herein.  The factors that could affect the
company's  future results are set forth in the periodic reports and registration
statements filed by the company with the Securities and Exchange Commission.



Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release

                                                             At September 30,
(In thousands)                                              2005         2004
- --------------------------------------------------------------------------------

SUMMARY OF FINANCIAL CONDITION

Total assets                                             $1,229,228   $1,017,917
Interest-bearing deposits and federal funds sold              4,802        1,317
Investment securities                                       131,066       82,256
Loans receivable - net                                      995,632      875,135
Deposits                                                    980,246      790,656
Federal Home Loan Bank advances and other borrowings        149,921      138,797
Stockholders' equity                                         93,860       84,889


      The Company discloses net earnings, diluted earnings per share and certain
performance ratios adjusted for non-recurring  items.  Management  believes that
presenting  this  information  is an  additional  measure  of  performance  that
investors can use to compare operating results between reporting periods.  These
measures  should not be considered an  alternative to  measurements  required by
accounting  principles generally accepted in the United States of America ("U.S.
GAAP").  In accordance  with  Securities and Exchange  Commission  Regulation G,
reconciliation   of  the  Company's  U.S.  GAAP  information  to  its  operating
information is presented in the table below.



                                                                    For the              For the
                                                               Three Months Ended    Nine Months Ended
                                                                  September 30,        September 30,
(In thousands, except share data)                                2005       2004      2005       2004
- ------------------------------------------------------------------------------------------------------
                                                                                   
RECONCILIATION OF NON-GAAP NET EARNINGS,
DILUTED EARNINGS PER SHARE AND OTHER PERFORMANCE MEASURES

Net earnings (U.S. GAAP)                                       $ 3,939    $ 3,214   $ 7,800    $ 9,609

Non-recurring items, net of tax:
     Gain on sale of branch locations and other fixed assets       (16)        --      (133)        --
     Merger-related expenses                                        33         93       327         93
     Reduction in tax expense                                     (169)        --      (509)        --
- ------------------------------------------------------------------------------------------------------
Net earnings from operations                                   $ 3,787    $ 3,307   $ 7,485    $ 9,702
======================================================================================================

Diluted earnings per share (U.S. GAAP)                         $  0.68    $  0.57   $  1.34    $  1.69

Non-recurring items, net of tax:
     Gain on sale of branch locations and other fixed assets        --         --     (0.02)        --
     Merger-related expenses                                        --       0.01      0.06       0.01
     Reduction in tax expense                                    (0.03)        --     (0.09)        --
- ------------------------------------------------------------------------------------------------------
Diluted earnings per share from operations                     $  0.65    $  0.58   $  1.29    $  1.70
======================================================================================================



Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release



                                                                                  For the                         For the
                                                                            Three Months Ended                Nine Months Ended
                                                                               September 30,                    September 30,
(In thousands, except share data)                                           2005            2004            2005             2004
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
RECONCILIATION OF NON-GAAP NET EARNINGS,
DILUTED EARNINGS PER SHARE AND OTHER PERFORMANCE MEASURES (continued)

Non-interest income (U.S. GAAP)                                           $  3,013        $  2,414        $  8,556        $  7,530

Non-recurring items:
     Gain on sale of branch locations and other fixed assets                   (24)             --            (205)             --
- ----------------------------------------------------------------------------------------------------------------------------------
Non-interest income from operations                                       $  2,989        $  2,414        $  8,351        $  7,530
==================================================================================================================================

Non-interest expense (U.S. GAAP)                                          $  8,144        $  6,745        $ 22,938        $ 19,669

Non-recurring items:
     Merger-related expenses                                                   (49)           (143)           (502)           (143)
     Reduction in tax expense                                                  261              --             783              --
- ----------------------------------------------------------------------------------------------------------------------------------
Non-interest expense from operations                                      $  8,356        $  6,602        $ 23,219        $ 19,526
==================================================================================================================================

SUMMARY OF OPERATIONS (1)(2)(3)

Interest income                                                           $ 18,179        $ 14,933        $ 51,046        $ 43,495
Interest expense                                                             7,760           5,230          20,955          15,106
- ----------------------------------------------------------------------------------------------------------------------------------
     Net interest income                                                    10,419           9,703          30,091          28,389
Provision for losses on loans                                                  212           1,002           5,671           2,285
- ----------------------------------------------------------------------------------------------------------------------------------
     Net interest income after provision for losses on loans                10,207           8,701          24,420          26,104
Gain on sale of loans                                                          327             454             869           1,354
Insurance commissions                                                          710             712           2,071           2,224
Other non-interest income                                                    1,952           1,248           5,411           3,952
General, administrative and other expense                                    8,356           6,602          23,219          19,526
- ----------------------------------------------------------------------------------------------------------------------------------
     Earnings before federal income taxes                                    4,840           4,513           9,552          14,108
Federal income taxes                                                         1,428           1,456           2,692           4,656
Federal new markets tax credit                                                (375)           (250)           (625)           (250)
- ----------------------------------------------------------------------------------------------------------------------------------
Net earnings from operations                                              $  3,787        $  3,307        $  7,485        $  9,702
==================================================================================================================================

SELECTED PERFORMANCE RATIOS FROM OPERATIONS (1)(2)(3)(5)(6)

Diluted earnings per share                                                $   0.65        $   0.58        $   1.29        $   1.70
==================================================================================================================================
Return on average assets                                                      1.23%           1.32%           0.86%           1.33%
Return on average equity                                                     16.03%          15.80%          10.96%          15.85%
Non-interest expense to average assets                                        2.72%           2.64%           2.65%           2.68%
Efficiency ratio                                                             58.86%          52.47%          57.67%          53.69%





Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release



                                                                 At or For the        At or For the
                                                              Three Months Ended     Nine Months Ended
                                                                 September 30,         September 30,
(In thousands, except share data)                              2005        2004       2005      2004
- ------------------------------------------------------------------------------------------------------
                                                                                
PER SHARE INFORMATION (U.S. GAAP)

Basic earnings per share (4)                                  $  0.69    $  0.58    $  1.37    $  1.73
======================================================================================================
Diluted earnings per share (5)                                $  0.68    $  0.57    $  1.34    $  1.69
======================================================================================================
Dividends per share                                           $  0.17    $  0.15    $  0.51    $  0.45
======================================================================================================
Book value per share                                                                $ 16.62    $ 15.31
======================================================================================================

OTHER STATISTICAL AND OPERATING DATA (U.S. GAAP) (6)

Return on average assets                                         1.28%      1.29%      0.89%      1.32%
Return on average equity                                        16.67%     15.35%     11.43%     15.69%
Non-interest expense to average assets                           2.66%      2.70%      2.62%      2.70%
Net interest margin (fully-taxable equivalent)                   3.72%      4.08%      3.73%      4.09%
Total allowance for losses on loans to non-performing loans                           79.32%    141.47%
Total allowance for losses on loans to total loans                                     1.32%      1.31%
Non-performing loans to total loans                                                    1.67%      0.93%
Non-performing assets to total assets                                                  1.41%      0.87%
Net charge-offs to average loans (actual for the period)         0.02%      0.07%      0.48%      0.17%
Net charge-offs to average loans (annualized)                    0.10%      0.29%      0.64%      0.23%
Equity to assets at period end                                                         7.64%      8.34%
Efficiency ratio                                                57.31%     53.60%     56.96%     54.09%
- ------------------------------------------------------------------------------------------------------


(1)   Excludes $261,000 and $783,000  reduction in tax expense for the three and
      nine months ended  September 30, 2005 resulting from a tax savings of $1.0
      million for 2005.
(2)   Does not include  $49,000 and $502,000 of  merger-related  charges for the
      three  and  nine  months  ended   September   30,  2005  and  $143,000  of
      merger-related  charges for the three and nine months ended  September 30,
      2004.
(3)   Does not  include  $24,000  and  $205,000  of gains on the sale of  branch
      locations  and other  fixed  assets  for the three and nine  months  ended
      September 30, 2005.
(4)   Based on 5,688,601,  5,543,405,  5,684,826 and 5,550,921  weighted-average
      shares  outstanding for the three and nine months ended September 30, 2005
      and 2004, respectively.
(5)   Based on 5,797,053,  5,679,855,  5,812,934 and 5,694,877  weighted-average
      shares  outstanding for the three and nine months ended September 30, 2005
      and 2004, respectively.
(6)   Annualized where appropriate.



Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release

                                                              At September 30,
(In thousands, except share data)                             2005          2004
- --------------------------------------------------------------------------------

SUPPLEMENTAL DETAIL

BALANCE SHEET - ASSETS

Cash and cash equivalents                                   26,889        21,725
Trading account securities                                      --            --
Securities available for sale                              127,442        78,611
Securities held to maturity                                  3,624         3,645
Other securities                                             7,517         6,183
Total securities                                           138,583        88,439
Total cash and securities                                  165,472       110,164
Loans and leases held for investment (1)                 1,005,795       883,346
Loans and leases held for sale (1)                              75           268
Total loans and leases (1)                               1,005,870       883,614
Allowance for losses on loans                               13,347        11,633
Goodwill                                                     7,441           413
Other intangible assets                                      4,351            --
Total intangible assets                                     11,792           413
Mortgage servicing rights                                    3,109         3,154
Purchased credit card relationships                             --            --
Other real estate owned                                        498           666
Bank owned life insurance                                   12,836        10,000
Other assets                                                42,998        21,539
Total assets                                             1,229,228     1,017,917


BALANCE SHEET - LIABILITIES

Deposits                                                   980,246       790,656
Federal Home Loan Bank advances and other borrowings       126,921       128,797
Other liabilities                                            5,193         3,567
Total liabilities                                        1,112,360       923,020
Redeemable preferred stock                                      --            --
Trust preferred securities                                  23,000        10,000
Minority interests                                               8             8
Other mezzanine level items                                     --            --
Total mezzanine level items                                 23,008        10,008
Total liabilities and mezzanine level items              1,135,368       933,028


BALANCE SHEET - EQUITY

Preferred equity                                                --            --
Common equity                                               93,860        84,889
MEMO ITEM: Net unrealized gain (loss) on securities
     available for sale, net of tax                           (217)          901
End of period shares outstanding (2)                     5,647,760     5,544,514
Options outstanding                                        498,783       464,733
Treasury shares held by the Company                        226,874       109,069
- --------------------------------------------------------------------------------

(1)   Data is net of unearned interest, gross of allowance for losses on loans
(2)   Excludes treasury shares



Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release



                                                                      At or For the              At or For the
                                                                   Three Months Ended          Nine Months Ended
                                                                      September 30,              September 30,
(In thousands, except share data)                                  2005           2004         2005         2004
- --------------------------------------------------------------------------------------------------------------------
                                                                                                  
SUPPLEMENTAL DETAIL (continued)

Repurchase plan announced?                                              No            No           Yes           Yes
Number of shares to be repurchased in plan(1)                          N/A           N/A       290,000       300,000
Number of shares repurchased during the period(1)                   79,644            --       216,295       134,936
Average price of shares repurchased(1)                          $    29.96            --    $    28.61    $    32.38

INCOME STATEMENT

Interest income                                                     18,179        14,933        51,046        43,495
Interest expense                                                     7,760         5,230        20,955        15,106
Net interest income                                                 10,419         9,703        30,091        28,389
Net interest income (fully-taxable equivalent)                      10,767         9,900        30,985        28,839
Provision for losses on loans                                          212         1,002         5,671         2,285
Non-recurring expense:
       Merger-related expenses                                          49           143           502           143
Non-recurring income:
      Gain on sale of branch locations and other fixed assets           24            --           205            --
Trading account income                                                  --            --            --            --
Foreign exchange income                                                 --            --            --            --
Trust income                                                            --            --            --            --
Insurance commissions                                                  710           712         2,071         2,224
Service charges on deposits                                          1,226           927         3,186         2,637
Gain on sale of loans                                                  327           454           869         1,354
Gain on investment securities transactions                             138            74           508           276
Other non-interest income                                              588           247         1,717         1,039
Total non-interest income                                            2,989         2,414         8,351         7,530
Employee compensation and benefits                                   4,437         3,665        12,012        10,743
Occupancy and equipment expense                                      1,037           826         3,090         2,446
Foreclosed property expense                                             --            --            --            --
Amortization of intangibles                                            299            --           670            --
Other general, administrative and other expense                      2,322         2,111         6,664         6,337
Total non-interest expenses                                          8,095         6,602        22,436        19,526
Net income before taxes                                              5,076         4,370        10,038        13,965
Federal income taxes                                                 1,512         1,406         2,863         4,606
Federal new markets tax credit                                        (375)         (250)         (625)         (250)
Net income before extraordinary items                                3,939         3,214         7,800         9,609
Extraordinary items                                                     --            --            --            --
Net income                                                           3,939         3,214         7,800         9,609

CHARGE-OFFS

Loan charge-offs                                                     1,665           783         6,908         1,957
Recoveries on loans                                                  1,413           138         2,214           468
Net loan charge-offs                                                   252           645         4,694         1,489

AVERAGE BALANCE SHEET

Average loans and leases                                         1,012,772       872,202       984,481       851,543
Average other earning assets                                       136,153        92,507       125,175        91,275
- --------------------------------------------------------------------------------------------------------------------


(1)   The existing plan,  approved on February 26, 2004, was rescinded and a new
      plan was announced on May 26, 2005. Under the existing plan, 32,000 shares
      were  repurchased  at an average  price of $27.70  during the nine  months
      ended  September 30, 2005.  Under the new plan,  79,644 and 184,295 shares
      were repurchased at an average price of $29.96 and $28.76 during the three
      and nine months ended September 30, 2005, respectively.


Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release




                                                                           At or For the                       At or For the
                                                                         Three Months Ended                  Nine Months Ended
                                                                            September 30,                      September 30,
(In thousands, except share data)                                        2005             2004              2005             2004
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
SUPPLEMENTAL DETAIL (continued)

AVERAGE BALANCE SHEET (continued)

Average total earning assets                                          1,148,925          964,709         1,109,656          942,818
Average total assets                                                  1,216,862          994,237         1,169,568          971,656
Average non-interest bearing deposits                                    92,647           70,780            88,362           69,406
Average total time deposits                                             592,743          508,413           583,770          496,657
Average other interest-bearing deposits                                 282,853          206,731           256,424          201,374
Average total interest-bearing deposits                                 875,596          715,144           840,194          698,031
Average borrowings                                                      148,873          124,430           143,916          120,701
Average interest-bearing liabilities                                  1,024,469          839,574           984,110          818,732
Average preferred equity                                                     --               --                --               --
Average common equity                                                    93,745           83,275            91,275           81,783


ASSET QUALITY AND OTHER DATA

Non-accrual loans                                                                                           16,021            5,104
Renegotiated loans                                                                                              --               --
Loans 90+ days past due and still accruing                                                                     806            3,119
Total non-performing loans                                                                                  16,827            8,223
Other real estate owned                                                                                        498              666
Total non-performing assets                                                                                 17,325            8,889


ADDITIONAL DATA

1 - 4 family mortgage loans serviced for others                                                            247,505          252,859
Proprietary mutual fund balances                                                                                --               --
Fair value of securities held to maturity                                                                    3,881            3,919
Full-time equivalent employees                                                                                 439              359
Total number of full-service banking offices                                                                    34               27
Total number of bank and thrift subsidiaries                                                                     1                1
Total number of ATMs                                                                                            40               31


LOANS RECEIVABLE

1 - 4 family residential                                                                                   236,898          179,504
Home equity                                                                                                 43,038           41,002
Multi-family residential                                                                                    32,751           24,007
Commercial real estate                                                                                     373,992          327,759
Construction and land development                                                                           57,298           59,222
Commercial and other                                                                                       157,497          173,900
Consumer                                                                                                   102,348           77,870
Credit cards                                                                                                 2,049            1,687
- -----------------------------------------------------------------------------------------------------------------------------------
      Loans receivable - gross                                                                           1,005,871          884,951
Unearned interest                                                                                               (1)          (1,337)
- -----------------------------------------------------------------------------------------------------------------------------------
      Loans receivable - net of unearned interest                                                        1,005,870          883,614
Allowance for losses on loans                                                                              (13,347)         (11,633)
- -----------------------------------------------------------------------------------------------------------------------------------
      Loans receivable - net (1)                                                                           992,523          871,981
===================================================================================================================================


(1)   Does not include mortgage servicing rights.



Oak Hill Financial, Inc.
SELECTED CONSOLIDATED FINANCIAL INFORMATION (unaudited)
October 13, 2005 Press Release




                                                                      At or For the                  At or For the
                                                                   Three Months Ended              Nine Months Ended
                                                                      September 30,                  September 30,
(In thousands, except share data)                                  2005            2004          2005             2004
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        

SUPPLEMENTAL DETAIL (continued)

DEPOSITS

Transaction accounts
     Non-interest bearing                                                                       100,872           68,974
     Interest-bearing                                                                            79,425           74,503
Savings accounts                                                                                 69,946           49,668
Money market deposit accounts                                                                   138,084           81,602
Other core interest-bearing                                                                     420,786          343,150
- ------------------------------------------------------------------------------------------------------------------------
          Total core deposit accounts                                                           809,113          617,897
Non-core interest-bearing accounts                                                              171,133          172,759
- ------------------------------------------------------------------------------------------------------------------------
      Total deposits                                                                            980,246          790,656
========================================================================================================================

Yield/average earning assets (fully-taxable equivalent)           6.40%             6.24%          6.26%            6.23%
Cost/average earning assets                                       2.68%             2.16%          2.53%            2.14%
- ------------------------------------------------------------------------------------------------------------------------
      Net interest income (fully-taxable equivalent)              3.72%             4.08%          3.73%            4.09%
========================================================================================================================