DOLLAR TREE REPORTS EARNINGS OF $0.22 PER SHARE
                          FOR THE FIRST QUARTER OF 2000

CHESAPEAKE, VA -- April 25, 2000 -- Dollar Tree Stores, Inc. (Nasdaq: DLTR), the
nation's  leading $1.00 price point  retailer,  reported that earnings per share
increased to $0.22 for the first quarter of 2000, compared to pro forma earnings
per  share  of $0.16  for the  first  quarter  of 1999.  Sales  for the  quarter
increased  28.4% to $291.6  million  compared to sales of $227.0 million for the
first quarter of 1999. Net earnings increased 33.6% to $14.8 million compared to
pro forma net earnings of $11.1 million for the prior year quarter.

          As previously reported, net sales were beneficially impacted by a 4.6%
increase in comparable store net sales as a result of our continually  improving
merchandise offerings and a wider offering of consumer basic goods. Gross margin
was  unchanged  at 35.6% for the first  quarter  of 2000  compared  to the first
quarter of 1999.  Slight increases in merchandise  costs,  which include freight
costs,  were offset by the leverage of  occupancy  costs.  Selling,  general and
administrative  expenses  were  24.7%,  as a  percent  of net  sales,  which  is
consistent  with the same  period in the  prior  year.  Interest  income of $0.2
million  resulted  from a stronger  cash  position in the first  quarter of 2000
compared to the first quarter of 1999.

         Macon Brock,  President  and CEO,  stated  "First  quarter  results are
excellent,  especially  given the  shift in the  timing  of the  Easter  selling
season.  We expect our strong sales results to continue into the second  quarter
when we will realize the majority of our Easter sales. In addition,  we continue
working on our integration plan with Dollar Express and expect to consummate the
merger in the next few weeks."

         Dollar Tree Stores, Inc. is the nation's leading $1.00 discount variety
store  chain.  As of March 31,  2000,  Dollar Tree  operates  1,434 stores in 35
states, having opened 52 new stores and closed one store in the first quarter.

This news release contains "forward-looking statements", as that term is used in
the Private Securities Litigation Reform Act of 1995, regarding the consummation
of the merger  between  Dollar Tree and Dollar  Express and net sales for future
periods.  Such  forward-looking  statements  are  subject to  certain  risks and
uncertainties  that may cause the Company's actual results to differ  materially
from  anticipated  results or other  expectations  described in such statements,
including a variety of factors  that may cause the merger not to be  consummated
and the failure of the combined company to integrate successfully. Additionally,
forward-looking  statements  are  subject  to,  but not  limited  to,  the risks
indicated in the Company's filings with the Securities and Exchange Commission.

CONTACT:          Dollar Tree Stores, Inc., Chesapeake
                  Eric Coble or Erica Robb, 757/321-5000
                  http://www.DollarTree.com





                            DOLLAR TREE STORES, INC.
                    Condensed Consolidated Income Statements
                       For the Three Months Ended March 31
                  (Amounts in thousands, except per share data)
                                   (Unaudited)


                                                       First Quarter
                                                    2000              1999
                                                    ----              ----

                                                              
Net sales                                         $291,599          $227,044

Cost of sales                                      187,657           146,179

Gross profit                                       103,942            80,865
                                                     35.6%             35.6%

SGA expenses                                        72,139            56,125
                                                     24.7%             24.7%

Depreciation/amortization                            7,862             6,220

Net interest income(expense)                           154              (482)

Earnings before
  income taxes                                      24,095            18,038
                                                      8.3%              7.9%

Income tax expense*                                  9,276             6,945

Net earnings*                                      $14,819           $11,093
                                                      5.1%              4.9%

Pro forma earnings per share*:

Basic                                              $  0.24           $  0.18
Weighted average
  number of shares                                  62,237            61,543

Diluted                                            $  0.22           $  0.16
Weighted average
  number of shares                                  68,589            67,909
<FN>

* Amounts include a pro forma adjustment for C-corporation income taxes relating
  to ONLY $ONE of $234 for the first quarter of 1999.
</FN>








                            DOLLAR TREE STORES, INC.
                      Condensed Consolidated Balance Sheets
                             (Amounts in thousands)
                                   (Unaudited)

                                                  March 31,           Dec. 31,            March 31,
                                                    2000                1999                1999

                                                                                
Cash and cash equivalents                          $ 81,166          $ 176,514           $  20,997
Merchandise inventories                             255,239            174,582             176,615
Other current assets                                 16,289             18,399              13,724
                                                    -------            -------             -------

Total current assets                                352,694            369,495             211,336
                                                    -------            -------             -------

Property and equipment, net                         152,867            144,023             126,551
Goodwill, net                                        41,890             42,394              42,069
Other assets, net                                    14,984             15,216               8,328
                                                    -------            -------             -------

Total assets                                       $562,435           $571,128            $388,284
                                                    =======            =======             =======


Accounts payable                                   $ 63,880           $ 63,170            $ 42,538
Income taxes payable                                 12,058             28,063               5,936
Other current liabilities                            20,331             32,217              16,605
Current portion
 of long-term debt                                   25,025             26,500              18,500
                                                    -------            -------             -------

Total current liabilities                           121,294            149,950              83,579
                                                    -------            -------             -------

Long-term debt                                       24,000             24,000              30,000
Other liabilities                                    34,835             36,207               8,516
                                                    -------            -------             -------

Total liabilities                                   180,129            210,157             122,095
                                                    -------            -------             -------

Shareholders' equity                                382,306            360,971             266,189
                                                    -------            -------             -------

Total liabilities and
 shareholders' equity                              $562,435           $571,128            $388,284
                                                    =======            =======             =======


STORE DATA:
Number of stores open at
  end of period                                       1,434              1,383               1,227
Total gross square footage
  (in thousands)                                      7,056              6,675               5,742