EXHIBIT 99

               PRESS RELEASE OF PROVIDENT FINANCIAL SERVICES, INC.





Contact:

Kenneth J. Wagner
Investor Relations
Provident Financial Services, Inc.
830 Bergen Avenue
Jersey City, NJ  07306
201-915-5344

 Provident Financial Services Announces Operating Results for the First Quarter
of 2003, a One-Time Contribution of $24 million to The Provident Bank Foundation
        And Declares a Quarterly Cash Dividend of $0.04 per Common Share

JERSEY CITY, NJ, April 29, 2003 - Provident Financial Services,  Inc. (NYSE:PFS)
the holding  company for The Provident  Bank reported a net loss of $6.4 million
for the quarter  ended March 31, 2003 compared to net income of $6.9 million for
the quarter ended March 31, 2002.  Provident Financial reported a basic loss per
share of ($0.12)  for the quarter  ended  March 31,  2003,  which  includes  the
results of  operations  from  January  15,  2003,  the date The  Provident  Bank
completed its conversion to a stock institution, through March 31, 2003. The net
loss for the first  quarter of 2003 was due to the one-time  expense  associated
with the $15.6  million  net of tax,  or $0.26 per  share,  contribution  to The
Provident Bank Foundation.

On January 15,  2003,  Provident  Financial  Services,  Inc.  became the holding
company  for The  Provident  Bank,  in  connection  with the  completion  of the
conversion  of  The  Provident  Bank  to  a  stock-chartered  savings  bank.  In
accordance  with The Provident  Bank's Plan of Conversion,  1,920,000  shares of
common  stock and cash of $4.8  million  were  donated  by  Provident  Financial
Services,   Inc.  to  The  Provident  Bank  Foundation.   This  stock  and  cash
contribution  was  recorded  as a one time  $24.0  million  expense in the first
quarter  operating  results and an increase to capital stock and paid in capital
was recorded for $19.2 million.  Provident  Financial  recorded a tax benefit of
$8.4 million related to the contribution expense and a corresponding increase to
its deferred tax assets.

The Board of  Directors  at its meeting of April 24,  2003  declared a quarterly
cash  dividend of $0.04 per common  share.  The dividend will be payable May 30,
2003 to stockholders of record as of the close of business on May 15, 2003.

"During  our first  quarter as a public  company,  we  continued  to execute our
strategy  of   delivering   quality   services   and   expanding   our  customer
relationships.  The result has been  growth in both  assets and core  earnings,"
said Paul M.  Pantozzi,  Chairman  of the Board,  Chief  Executive  Officer  and
President of Provident Financial Services,  Inc. and The Provident Bank. "We are
pleased to have established The Provident Bank Foundation as a reflection of our
commitment to community  service,"  Pantozzi added. "We are equally pleased that
the Board declared a quarterly cash dividend of $0.04 per common share."

COMPARISON OF OPERATING RESULTS

Total net interest income increased $5.2 million or 19% to $32.6 million for the
quarter  ended March 31, 2003  compared to $27.4  million for the quarter  ended
March 31, 2002.  Interest  income for the first quarter of 2003  increased  $3.9
million or 8.9% to $47.6 million  compared to $43.7  million for the  comparable
quarter  in 2002.  Interest  expense  decreased  $1.3  million  or 8.2% to $14.9
million for the quarter  ended March 31, 2003  compared to $16.3 million for the
quarter ended March 31, 2002.

The average  balance of investment  securities  held to maturity and  securities
available  for sale,  increased  $936.7  million or 141.12% to $1.60  billion at
March 31, 2003  compared to $663.8  million for the  comparable  period in 2002,
primarily  as a result  of the  proceeds  from  the  conversion  and a  leverage
strategy  implemented in the fourth quarter of 2002. The average  balance of net
loans  increased  $9.4 million or 0.48% to $1.963  billion for the quarter ended
March 31, 2003 compared to $1.954  billion for the  comparable  quarter in 2002.
The average yield on interest earning assets decreased 130 basis points to 5.10%
for the  quarter  ended  March 31,  2003  compared  to 6.40% for the  comparable
quarter in 2002.  The  reduction  in the yield on  interest  earning  assets was
attributable  primarily to the reinvestment of cash flows from loan and mortgage
backed securities prepayments in lower yielding loans and investments and to the
temporary   investment  of  conversion   account  proceeds  in  short-term  U.S.
Government securities.




Average core deposit  account  balances  increased  $265.7  million or 20.17% to
$1.583  billion at March 31,  2003  compared  to $1.317  billion for the quarter
ended March 31, 2002.  Core deposit  accounts  consist of all demand deposit and
savings accounts. Average time deposit balances decreased $17.7 million or 1.68%
to $1.037  billion  for the  quarter  ended  March 31,  2003  compared to $1.055
billion for the comparable quarter in 2002. Average borrowings  increased $228.5
million  or 121.86% to $416.0  million  for the  quarter  ended  March 31,  2003
compared to $187.5 million for the quarter ended March 2002. The average cost of
interest  bearing  liabilities  decreased  62 basis points to 2.17% at March 31,
2003 compared to 2.79% at March 31, 2002. The increase in core deposit  accounts
which have lower yields than time deposits, in addition to the decrease in rates
on  core  deposit  accounts,  along  with  our  ability  to  refinance  existing
borrowings  at lower rates,  contributed  to the decrease in the average cost of
interest-bearing liabilities.

Net interest  margin  decreased  52 basis points to 3.50% for the quarter  ended
March 31, 2003  compared  to 4.02% for the quarter  ended March 31, 2002 and the
net interest  margin  decreased  48 basis points  compared to 3.98% for the year
ended December 31, 2002.  The interest rate spread  decreased 68 basis points to
2.93% at March 31, 2003 compared to 3.61% for the comparable quarter in 2002 and
the interest rate spread decreased 82 basis points from 3.75% for the year ended
December 31, 2002.

Non-interest  income  decreased  $946,000 to $5.1 million for the quarter  ended
March 31, 2003 compared to $6.0 million for the  comparable  period in 2002. For
the three months ended March 31, 2003,  Provident  Financial recorded a net loss
of $392,000 on available for sale securities  compared to a net gain of $981,000
for the  comparable  period in 2002,  due primarily to a gain of $959,000 in the
2002  quarter  related to the  receipt  of stock as the  result of an  insurance
company demutualization. Fees on retail and business accounts increased $387,000
or 10.56% to $4.1 million for the three months ended March 31, 2003  compared to
$3.7  million for the three  months  ended  March 31,  2002.  Other  retail fees
increased  $138,000 or 33.10% to $555,000 at March 31, 2003 compared to $417,000
for the comparable period in 2002.

Non-interest expense increased $25.5 million or 115.54% to $47.5 million for the
quarter  ended March 31,  2003  compared  to $22.1  million  for the  comparable
quarter  in 2002.  On  January  15,  2003  Provident  Financial  Services,  Inc.
contributed  $24  million in cash and stock to The  Provident  Bank  Foundation,
accounting for the increase in non-interest expense.  Excluding this charge, the
efficiency  ratio  decreased  to 61.71% at March 31, 2003  compared to 67.86% at
March 31, 2002. Salary and benefit expense increased  $498,000 or 4.32% to $12.0
million for the three months ended March 31, 2003  compared to $11.5 million for
the three months ended March 31, 2002.  Amortization  of  intangibles  increased
$292,000  or 32.34% to $1.2  million for the three  months  ended March 31, 2003
compared to $903,000 at March 31, 2002.  This increase was  attributable  to the
amortization of the core deposit  intangible  associated with the acquisition of
two branch offices from another financial institution in September 2002.

The provision for loan losses for the three months ended March 31, 2003 and 2002
was $600,000.  The allowance for loan losses was $21.0 million or 1.05% of total
loans at March 31,  2003  compared  to $21.7  million or 1.11% of total loans at
March 31, 2002 and $21.0  million or 1.02% of total loans at December  31, 2002.
At  March  31,  2003,   the  allowance  for  loan  losses  as  a  percentage  of
non-performing  loans  decreased  to 323.37%  from 392.93% at March 31, 2002 and
increased from 246.55% at December 31, 2002.

COMPARISON OF FINANCIAL CONDITION

Total assets at March 31, 2003 increased $168.2 million or 4.29% to $4.1 billion
compared to $3.9 billion at December 31, 2002.



Total loans at March 31, 2003 decreased  $59.3 million or 2.89% to $1.99 billion
compared to $2.05  billion at December  31,  2002.  Residential  mortgage  loans
increased  $2.8  million or 0.41% to $702.3  million for the three  months ended
March 31, 2003  compared to $699.5  million at December  31,  2002.  Residential
mortgage  loan  originations  totaled  $97.8  million,   repayments   (excluding
scheduled  amortization)  totaled  $83.5  million  and  residential  loans sales
totaled  $1.6  million  for the  quarter  ended  March  31,  2003,  compared  to
originations of $118.0 million, repayments (excluding scheduled amortization) of
$118.8 million and residential loan sales of $15.2 million in the fourth quarter
of 2002. Commercial real estate loans decreased $13.9 million or 3.19% to $423.7
million at March 31, 2003  compared  to $437.7  million at  December  31,  2002.
Multi-family  loans  increased  $540,000  to $77.5  million  at March  31,  2003
compared to $77 million at December 31, 2002.  Construction loans decreased $3.4
million or 3.5% to $92.7  million at March 31, 2003 compared to $96.0 million at
December  31,  2002.  Commercial  loans  increased  $603,000  or 0.32% to $190.6
million at March 31, 2003  compared  to $190.0  million at  December  31,  2002.
Mortgage  warehouse loans decreased $44.8 million or 16.22% to $231.6 million at
March 31, 2003 compared to $276.4  million at December 31, 2002.  Consumer loans
decreased  $1.2 million or 0.42% to $274.6 million at March 31, 2003 compared to
$275.8 million at December 31, 2002.  Retail loans,  which consist of 1-4 family
residential  mortgages and consumer loans,  such as fixed rate home equity loans
and lines of credit, totaled $976.9 million and accounted for 49.03% of the loan
portfolio  at March  31,  2003  compared  to  $975.3  million  or  47.53% of the
portfolio at December 31, 2002. Commercial loans,  consisting of commercial real
estate,  multi family,  construction,  mortgage  warehouse and commercial loans,
totaled $1.016 billion, accounting for 50.97% of the loan portfolio at March 31,
2003 compared to $1.1 billion or 52.47% at December 31, 2002.

Investment  securities held to maturity  increased  $219.3 million or 101.49% to
$435.5  million at March 31,  2003,  compared to $216.1  million at December 31,
2002.  The increase in the held to maturity  portfolio was  attributable  to the
purchase of $200 million in mortgage backed  securities with funds borrowed from
the Federal Home Loan Bank during the quarter ended March 31, 2003, as part of a
leverage  strategy.  Securities  available for sale  increased  $45.4 million or
3.65% to $1.29  billion at March 31, 2003  compared to $1.24 billion at December
31, 2002.  The increase in the  available  for sale  portfolio can be attributed
primarily to the re-investment of principal prepayments on loans.

Total  non-performing  loans  totaled $6.5 million at March 31, 2003 compared to
$8.5  million  at  December  31,  2002  and $5.5  million  at  March  31,  2002.
Non-performing  assets were $6.5  million and $8.5 million at March 31, 2003 and
December  31,  2002,  respectively,  compared to $5.7 million at March 31, 2002.
Total  non-performing  loans as a percentage  of total loans were 0.33% at March
31, 2003 compared to 0.41% at December 31, 2002 and 0.29% at March 31, 2002. The
allowance for loan losses as a percentage of non-performing loans was 323.37% at
March 31, 2003 compared to 246.55% at December 31, 2002 and 392.93% at March 31,
2002.  The allowance for loan losses as a percentage of total loans  increased 3
basis  points to 1.05% at March 31, 2003  compared to 1.02% at December 31, 2002
and decreased 6 basis points from 1.11% at March 31, 2002.

Total deposits  decreased  $610.7 million or 18.83% to $2.6 billion at March 31,
2003 from $3.2 billion at December 31, 2002. The largest  decrease was in demand
deposit accounts,  which decreased $587.7 million to $681.7 million at March 31,
2003 from $1.27  billion at  December  31,  2002.  This  decrease  is  primarily
attributable  to the funds held in the conversion  escrow account  totaling $526
million that were held for the purchase of Provident Financial  Services,  Inc.,
common stock. Savings deposits increased $4.2 million or 0.45% to $926.6 million
at March 31, 2003 compared to $922.4 million at December 31, 2002.

Total  borrowed  funds  increased  $191.1 million or 59.16% to $514.2 million at
March 31, 2003 from $323.1 million at December 31, 2002.  Federal Home Loan Bank
borrowings  increased  $198.0  million or 74.13% to $465.1  million at March 31,
2003 compared to $267.1 million at December 31, 2002.  During the first quarter,
the Company continued  implementing a leverage strategy,  borrowing $200 million
from the Federal Home Loan Bank and  investing  the proceeds in mortgage  backed
securities.

The Provident Bank  maintains its corporate  offices in Jersey City, New Jersey.
The  Provident  Bank  currently  operates 49 full  service  branches  throughout
northern and central New Jersey.

Forward-looking Statements

Certain statements contained herein 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.  Such  forward-looking  statements  may  be
identified  by  reference  to a  future  period  or  periods,  or by the  use of
forward-looking  terminology,   such  as  "may,"  "will,"  "believe,"  "expect,"
"estimate,"  "anticipate,"  "continue,"  or similar terms or variations on those
terms, or the negative of those terms. Forward-looking statements are subject to
numerous risks and uncertainties,  including,  but not limited to, those related
to the  economic  environment,  particularly  in the  market  areas in which the
Company operates, competitive products and pricing, fiscal and monetary policies
of the U.S. Government,  changes in government  regulations  affecting financial
institutions,  including  regulatory fees and capital  requirements,  changes in
prevailing  interest  rates,   acquisitions  and  the  integration  of  acquired
businesses,  credit risk management,  asset-liability  management, the financial
and securities markets and the availability of and costs associated with sources
of liquidity.



The Company  wishes to caution  readers not to place undue  reliance on any such
forward-looking  statements,  which speak only as of the date made.  The Company
wishes  to advise  readers  that the  factors  listed  above  could  affect  the
Company's financial performance and could cause the Company's actual results for
future periods to differ  materially  from any opinions or statements  expressed
with respect to future periods in any current  statements.  The Company does not
undertake  and  specifically  declines any  obligation  to publicly  release the
result of any revisions which may be made to any  forward-looking  statements to
reflect events or circumstances  after the date of such statements or to reflect
the occurrence of anticipated or unanticipated events.



                                PROVIDENT FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                                       Consolidated Statements of Condition
                                 March 31, 2003 (Unaudited) and December 31, 2002
                                              (Dollars in Thousands)

                       Assets                                  March 31, 2003           December 31, 2002
                                                               --------------           ---------------
                                                                                         
Cash and due from banks                                        $      93,598                   101,352
Federal funds sold                                                    70,000                    73,000
Short-term investments                                                25,541                    90,503
                                                               -------------             -------------
                     Total cash and cash equivalents                 189,139                   264,855
                                                               -------------             -------------
Investment securities (market value of $444,432                      435,466                   216,119
    (unaudited) and $221,435 at March 31,
    2003 and December 31, 2002, respectively)

Securities available for sale, at fair value                       1,287,473                 1,242,118
Federal Home Loan Bank stock                                          23,295                    13,356

Loans                                                              1,993,550                 2,052,855
    Less allowance for loan losses                                    21,016                    20,986
                                                               -------------             -------------
                     Net loans                                     1,972,534                 2,031,869
                                                               -------------             -------------
Other real estate owned, net                                            --                        --
Banking premises and equipment, net                                   43,948                    44,005
Accrued interest receivable                                           16,946                    15,842
Intangible assets                                                     24,463                    25,405
Bank owned life insurance                                             68,461                    47,659
Other assets                                                          25,650                    17,980
                                                               -------------             -------------
                     Total assets                              $   4,087,375                 3,919,208
                                                               =============             =============
               Liabilities and Equity

Deposits:
    Demand deposits                                            $     681,683                 1,269,421
    Savings deposits                                                 926,593                   922,404
    Certificates of deposit of $100,000 or more                      161,458                   160,867
    Other time deposits                                              862,869                   890,642
                                                               -------------             -------------
                     Total deposits                                2,632,603                 3,243,334

Mortgage escrow deposits                                               9,971                     9,582
Borrowed funds                                                       514,209                   323,081
Other liabilities                                                     26,311                    17,202
                                                               -------------             -------------
                     Total liabilities                             3,183,094                 3,593,199
                                                               -------------             -------------

Stockholders' Equity:
  Preferred stock, $0.01 par value,
     50,000,000 shares authorized, none issued                           --                         --
Common stock, $0.01 par value, 200,000,000 shares
     authorized, 61,538,300 shares issued and 61,538,300
     and 0 shares outstanding at March 31, 2003 and
     December 31, 2002, respectively                                    615                         --
Additional paid-in capital                                          604,999                         --
Retained earnings                                                   307,668                    314,111
Accumulated other comprehensive income                               11,497                     11,898
Less: Unallocated common stock held by
     Employee Stock Ownership Plan                                  (20,498)                        --
                                                               -------------             -------------
                     Total stockholders' equity                     904,281                    326,009
                                                               -------------             -------------
                     Total liabilities and                     =============             =============
                     stockholders equity                       $   4,087,375                 3,919,208
                                                               =============             =============


               PROVIDENT FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations
         For the Three Months ended March 31, 2003 and 2002 (Unaudited)
                  (Dollars in thousands, except per share data)

                                                          Three months ended
                                                               March 31,
                                                      --------------------------
                                                          2003           2002
                                                      -----------    -----------

Interest income:
Real estate secured loans                            $    21,377         24,929
Commercial loans                                           5,554          3,964
Consumer loans                                             4,812          5,515
Investment securities                                      3,688          1,368
Securities available for sale                             11,753          7,553
Other short-term investments                                  68             28
Federal funds                                                314            336
                                                     -----------    -----------
                Total interest income                     47,566         43,693
                                                     -----------    -----------

Interest expense:
Deposits                                                  12,151         14,164
Borrowed funds                                             2,768          2,088
                                                     -----------    -----------
                Total interest expense                    14,919         16,252
                                                     -----------    -----------
                Net interest income                       32,647         27,441

                Provision for loan losses                    600            600
                                                     -----------    -----------
                Net interest income after
                   provision for loan losses              32,047         26,841
                                                     -----------    -----------

Non-interest income:
Fees                                                       4,053          3,666
Net gain (loss) on securities transactions                  (392)           981
Commissions                                                   71            274
Bank owned life insurance                                    802            697
Other income                                                 555            417
                                                     -----------    -----------
                Total non-interest income                  5,089          6,035
                                                     -----------    -----------

Non-interest expense:
Salaries and employee benefits                            12,025         11,527
Net occupancy expense                                      3,410          3,299
Federal deposit insurance                                    108            104
Data processing expense                                    1,618          1,550
Advertising and promotion expense                            657            718
Amortization of intangibles                                1,195            903
Other operating expenses                                   4,516          3,950
Contribution to The Provident Bank Foundation             24,000             --
                                                     -----------    -----------
                Total non-interest expenses               47,529         22,051
                                                     -----------    -----------

                Income before income tax
                   (benefit)expense and the
                   cumulative effect of a
                   change in accounting principle    $   (10,393)        10,825


                Income tax (benefit) expense              (3,950)         3,382
                                                     -----------    -----------

                Income (loss) before the
                cumulative effect of Change in            (6,443)         7,443
                accounting principle


                Cumulative effect of a change
                in accounting principle, net of               --           (519)
                tax of $0
                                                     -----------    -----------
                Net income (loss)                    $    (6,443)         6,924
                                                     ============   ===========

                Basic (loss) per share               $     (0.12)            --
                Average basic shares outstanding
                    (from the date of conversion)     60,130,912             --




                       PROVIDENT FINANACIAL SERVICES, INC.
                        CONSOLIDATED FINANCIAL HIGHLIGHTS
            (dollars in thousands, except per share data)(unaudited)

                                                                          At or For the
                                                                       Three Months Ended
                                                                            March 31,
                                                                    2003                 2002
                                                                  -------              -------
INCOME STATEMENT:
                                                                              
Net Interest Income                                            $    32,647          $    27,441
Provision for Loan Losses                                              600                  600
Non-interest Income                                                  5,089                6,035
Non-interest Expense                                                47,529               22,051
Income (Loss) before income tax expense
  (benefit) and the cumulative effect of a
  change in accounting principle                                   (10,393)              10,825
Cumulative effect of a change in accounting
   principle
                                                                        --                 (519)
Net Income (Loss)                                                   (6,443)               6,924
Basic and Diluted Earnings (Loss)  Per Share (1)               $     (0.12)                  --
Interest Rate Spread                                                  2.93%                3.61%
Net Interest Margin                                                   3.50%                4.02%

ASSET QUALITY:
Non-performing loans to
     total loans                                                      0.33%                0.28%
Non-performing assets to
     total assets                                                     0.16%                0.19%
Allowance for loan losses to
     non-performing loans                                           323.37%              392.93%
Allowance for loan losses to
     total loans                                                      1.05%                1.11%

AVERAGE BALANCE SHEET DATA:
Assets                                                         $ 3,953,982          $ 2,908,217
Loans, net                                                     $ 1,963,121          $ 1,953,737
Core Deposits                                                  $ 1,583,038          $ 1,317,372
Borrowings                                                     $   416,042          $   187,524
Stockholders Equity                                            $   801,368          $   292,766
Average yield on interest
     earning assets                                                   5.10%                6.40%
Average cost of interest
     bearing liabilities                                              2.17%                2.79%

CAPITAL:
Leverage Capital                                                     22.14%                9.42%
Total risk based capital                                             37.67%               14.93%
Average equity to
     average assets                                                  20.27%               10.07%

<FN>
Notes
(1)  Basic (loss) per share is calculated by dividing the results of operations
     of ($7,423,000) by the weighted average shares outstanding from January 15,
     2003, the date The Provident Bank completed its Plan of Conversion, through
     March 31, 2003.
(2)  Efficiency Ratio Calculation - The efficiency ratio is calculated by
     dividing total operating expense by total operating income.

                                                         3/31/03       3/31/02
                                                        ---------     ---------
     Net Interest Income                                   32,647
                                                                         27,441
     Non Interest Income
                                                            5,089         6,035
     (Less) gains/plus losses on securities
                                                              392          (981)
                                                        ---------     ---------
     Total operating income:                               38,128
                                                                         32,495

     Non interest expense:                                 47,529
                                                                         22,051
     Less: One time charitable contribution expense       (24,000)
     Total operating expense:                              23,529
                                                        ---------     ---------
     Expense/Income:                                        61.71%        67.86%
</FN>