SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
           Proxy Statement Pursuant to Section 14(a) of the Securities
                      Exchange Act of 1934 (Amendment No.    )

Filed by the registrant [X]
Filed by a party other than the registrant [ ]

Check the appropriate box:
[X] Preliminary Proxy Statement    [ ]   Confidential, for use of the Commission
                                         Only (as permitted by Rule 14a-6(e)(2))
[ ] Definitive Proxy Statement
[ ] Definitive Additional Materials
[ ] Soliciting Material pursuant to Rule 14a-12

                           THISTLE GROUP HOLDINGS, CO.
- --------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)

- --------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of filing fee (Check the appropriate box):
  [X]   No fee required
  [ ]   Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

         (1) Title of each class of securities to which transaction applies:
- --------------------------------------------------------------------------------

          (2) Aggregate number of securities to which transaction applies:
- --------------------------------------------------------------------------------

          (3) Per unit price or other underlying  value of transaction  computed
pursuant  to Exchange  Act Rule 0-11.  (set forth the amount on which the filing
fee is calculated and state how it was determined):
- --------------------------------------------------------------------------------

          (4) Proposed maximum aggregate value of transaction:
- --------------------------------------------------------------------------------

          (5)  Total fee paid:
- --------------------------------------------------------------------------------

  [ ] Fee paid previously with preliminary materials.

  [ ] Check box if any part of the fee is offset as  provided  by  Exchange  Act
Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the Form or Schedule and the date of its filing.

          (1) Amount previously paid:
- --------------------------------------------------------------------------------

          (2) Form, Schedule or Registration Statement No.:
- --------------------------------------------------------------------------------

          (3) Filing Party:
- --------------------------------------------------------------------------------

          (4) Date Filed:
- --------------------------------------------------------------------------------



                    [THISTLE GROUP HOLDINGS, CO. LETTERHEAD]











________ __, 2002

Dear Fellow Stockholder:

         On behalf of the Board of Directors  and  management  of Thistle  Group
Holdings,  Co.  (the  "Company"),  I  cordially  invite you to attend the Annual
Meeting of  Stockholders  to be held at  Williamson's  Restaurant,  One  Belmont
Avenue,  Bala Cynwyd,  Pennsylvania,  on _______,  _______ __, 2002, at _______,
local time. The attached Notice of Annual Meeting and Proxy  Statement  describe
the formal business to be transacted at the Meeting. During the Meeting, we will
also report on the  operations  of the  Company.  Directors  and officers of the
Company and representatives of Deloitte & Touche LLP,  independent  accountants,
will be present to respond to questions stockholders may have.

         You  will  be  asked  to  elect  three  directors  and  to  ratify  the
appointment  of Deloitte & Touche LLP as the Company's  independent  accountants
for the fiscal  year  ending  December  31,  2002.  The Board of  Directors  has
approved each of these proposals and recommends that you vote FOR them.

         Your vote is important,  regardless of the number of shares you own and
regardless of whether you plan to attend the Annual Meeting. We encourage you to
read the enclosed  proxy  statement  carefully  and sign and return the enclosed
WHITE proxy card as promptly as  possible.  A  postage-paid  return  envelope is
provided for your convenience.  This will not prevent you from voting in person,
but it will  assure  that your vote will be  counted if you are unable to attend
the Annual  Meeting.  If you do decide to attend the Annual Meeting and feel for
whatever reason that you want to change your vote at that time, you will be able
to do so.

                                                       Sincerely,



                                                       John F. McGill, Jr.
                                                       Chairman of the Board and
                                                       Chief Executive Officer




- --------------------------------------------------------------------------------
                           THISTLE GROUP HOLDINGS, CO.
                                6060 RIDGE AVENUE
                        PHILADELPHIA, PENNSYLVANIA 19128
- --------------------------------------------------------------------------------
                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON ________ __, 2002
- --------------------------------------------------------------------------------

         NOTICE IS HEREBY  GIVEN that the Annual  Meeting of  Stockholders  (the
"Meeting")  of Thistle  Group  Holdings,  Co. (the  "Company"),  will be held at
Williamson's  Restaurant,  One Belmont  Avenue,  Bala Cynwyd,  Pennsylvania,  on
_________, ________ __, 2002 at ____, local time, for the following purposes:

          1.   To elect three directors of the Company; and

          2.   To ratify the appointment of Deloitte & Touche LLP as independent
               accountants  of the Company  for the fiscal year ending  December
               31, 2002;

all as set  forth  in the  Proxy  Statement  accompanying  this  notice,  and to
transact  such other  business as may  properly  come before the Meeting and any
adjournments  thereof. The Board of Directors is not aware of any other business
to come before the Meeting.  Stockholders  of record at the close of business on
________ __, 2002, are the stockholders  entitled to vote at the Meeting and any
adjournments thereof.

         A copy of the Company's  Annual Report for the year ended  December 31,
2001 is enclosed.

         YOUR VOTE IS VERY  IMPORTANT,  REGARDLESS  OF THE  NUMBER OF SHARES YOU
OWN. YOU ARE ENCOURAGED TO VOTE BY PROXY SO THAT YOUR SHARES WILL BE REPRESENTED
AND VOTED AT THE MEETING EVEN IF YOU CANNOT ATTEND.  ALL  STOCKHOLDERS OF RECORD
CAN VOTE BY WRITTEN WHITE PROXY CARD.  HOWEVER,  IF YOU ARE A STOCKHOLDER  WHOSE
SHARES  ARE  NOT  REGISTERED  IN  YOUR  OWN  NAME,  YOU  WILL  NEED   ADDITIONAL
DOCUMENTATION FROM YOUR RECORD HOLDER TO VOTE PERSONALLY AT THE MEETING.

                                              BY ORDER OF THE BOARD OF DIRECTORS



                                              Francis E. McGill, III, Secretary

Philadelphia, Pennsylvania
________ __, 2002


- --------------------------------------------------------------------------------
IMPORTANT:  THE PROMPT  RETURN OF PROXIES  WILL SAVE THE  COMPANY THE EXPENSE OF
FURTHER  REQUESTS  FOR  PROXIES  IN ORDER TO INSURE A QUORUM AT THE  MEETING.  A
SELF-ADDRESSED ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE. NO POSTAGE IS REQUIRED
IF MAILED IN THE UNITED STATES.
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
                                 PROXY STATEMENT
                                       OF
                           THISTLE GROUP HOLDINGS, CO.
                                6060 RIDGE AVENUE
                        PHILADELPHIA, PENNSYLVANIA 19128
- --------------------------------------------------------------------------------
                         ANNUAL MEETING OF STOCKHOLDERS
                                ________ __, 2002
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                     GENERAL
- --------------------------------------------------------------------------------

         This proxy  statement and the  accompanying  WHITE proxy card are being
mailed to stockholders of Thistle Group Holdings, Co. (the "Company") commencing
on or  about  _______  __,  2002 in  connection  with  the  solicitation  by the
Company's  Board of  Directors  of proxies  to be used at the annual  meeting of
stockholders (the "Meeting") to be held at Williamson's Restaurant,  One Belmont
Avenue, Bala Cynwyd,  Pennsylvania,  on ________,  ________ __, 2002, at ______,
local time.

         All properly  executed  written proxies that are delivered  pursuant to
this proxy  statement will be voted on all matters that properly come before the
Meeting for a vote. If your signed proxy specifies  instructions with respect to
matters  being voted upon,  your  shares will be voted in  accordance  with your
instructions.  If no instructions  are specified,  your shares will be voted (a)
FOR  the  election  of  directors  named  in  Proposal  1  (b)  FOR  Proposal  2
(ratification of the independent accountants),  and (c) in the discretion of the
proxy  holders,  as to any other  matters  that may  properly  come  before  the
Meeting.  Your proxy may be  revoked  at any time  prior to being  voted by: (i)
filing with the Corporate  Secretary of the Company (Francis E. McGill,  III, at
6060 Ridge Avenue,  Philadelphia,  Pennsylvania  19128)  written  notice of such
revocation, (ii) submitting a duly executed proxy bearing a later date, or (iii)
attending the Meeting and giving the Secretary  notice of your intention to vote
in person.

         WHETHER  OR NOT  YOU  ATTEND  THE  MEETING,  YOUR  VOTE  IS  IMPORTANT.
ACCORDINGLY,  REGARDLESS  OF THE NUMBER OF SHARES YOU OWN, YOU ARE ASKED TO VOTE
PROMPTLY BY SIGNING AND RETURNING THE ACCOMPANYING  WHITE PROXY CARD. SHARES CAN
BE VOTED AT THE MEETING ONLY IF YOU ARE  REPRESENTED  BY PROXY OR ARE PRESENT IN
PERSON.

- --------------------------------------------------------------------------------
                         VOTING STOCK AND VOTE REQUIRED
- --------------------------------------------------------------------------------

         The Board of Directors of the Company ("Board of Directors" or "Board")
has fixed the close of business on ________  __, 2002 as the record date for the
determination of stockholders who are entitled to notice of, and to vote at, the
Meeting.  On the record date,  there were ________  shares of the Company common
stock outstanding (the "Common Stock"). Each stockholder of record on the record
date is entitled to one vote for each share held.

         The  Articles  of  Incorporation  of  the  Company  (the  "Articles  of
Incorporation" or "Articles") provide that in no event shall any record owner of
any  outstanding  Common  Stock  which  is  beneficially   owned,   directly  or
indirectly,  by a person  who  beneficially  owns in  excess  of 10% of the then
outstanding shares of Common Stock (the "Limit") be entitled or permitted to any
vote  with  respect  to the  shares  held in  excess  of the  Limit.  Beneficial
ownership is determined  pursuant to the definition in the Articles and includes
shares  beneficially  owned by such  person or any of his or her  affiliates  or
associates (as defined in the Articles),  shares which such person or his or her
affiliates or associates have the right to acquire



upon the exercise of conversion  rights or options,  and shares as to which such
person and his or her  affiliates  or  associates  have or share  investment  or
voting power,  but shall not include shares  beneficially  owned by any employee
stock ownership or similar plan of the issuer or any subsidiary.

         The  presence  in  person  or by proxy of at  least a  majority  of the
outstanding  shares of Common  Stock  entitled  to vote (after  subtracting  any
shares held in excess of the Limit) is necessary  to  constitute a quorum at the
Meeting.  With respect to any matter, any shares for which a broker indicates on
the proxy that it does not have  discretionary  authority  as to such  shares to
vote on such matter (the "Broker Non- Votes") will not be considered present for
purposes of determining  whether a quorum is present. In the event there are not
sufficient  votes  for a quorum or to ratify  any  proposals  at the time of the
Meeting,   the  Meeting  may  be  adjourned  in  order  to  permit  the  further
solicitation of proxies.

         As to the election of directors,  as set forth in Proposal 1, the proxy
being  provided by the Board enables a  stockholder  to vote for the election of
the  nominees  proposed by the Board,  or to withhold  authority to vote for the
nominees  being  proposed.  Directors are elected by a plurality of votes of the
shares present,  in person or represented by proxy, at a meeting and entitled to
vote in the election of directors.

         As to the  ratification  of  accountants  (Proposal  2) and  all  other
matters that may properly come before the Meeting,  by checking the  appropriate
box, a shareholder  may: (i) vote "FOR" the item,  (ii) vote "AGAINST" the item,
or (iii) "ABSTAIN" with respect to the item.  Unless otherwise  required by law,
all such matters shall be  determined by a majority of votes cast  affirmatively
or  negatively  without  regard to (i) Broker  Non-Votes or (ii) proxies  marked
"ABSTAIN" as to that matter.

- --------------------------------------------------------------------------------
                                PRINCIPAL HOLDERS
- --------------------------------------------------------------------------------

         Persons  and  groups  owning in excess  of 5% of the  Common  Stock are
required  to file  certain  reports  regarding  such  ownership  pursuant to the
Securities Exchange Act of 1934, as amended.  The following table sets forth, as
of the record date,  persons or groups who own more than 5% of the Common Stock.
Other than as noted below, management knows of no person or group that owns more
than 5% of the outstanding shares of Common Stock as of the record date.



                                                 Amount and Nature of            Percent of Shares of
Name and Address of Beneficial Owner             Beneficial Ownership          Common Stock Outstanding
- ------------------------------------             --------------------          ------------------------

                                                                               
Roxborough-Manayunk Bank                              680,423 (1)                         __%
Employee Stock Ownership Plan Trust ("ESOP")
6060 Ridge Avenue
Philadelphia, Pennsylvania  19128

John F. McGill, Jr.                                   379,947 (2)                         __%
6060 Ridge Avenue
Philadelphia, Pennsylvania 19128


- -----------
(footnotes on next page)

                                        2




(1)  The  ESOP  purchased  such  shares  for  the  exclusive   benefit  of  plan
     participants with funds borrowed from the Company. These shares are held in
     a suspense account and will be allocated among ESOP  participants  annually
     on the basis of compensation  as the ESOP debt is repaid.  The Bank's board
     of directors (the "Bank's  Board") has appointed a committee  consisting of
     Directors John F. McGill, Jr., Jerry A. Naessens,  and Add B. Anderson, Jr.
     to serve as the ESOP  administrative  committee  ("ESOP  Committee") and to
     serve as the ESOP Trustees  ("ESOP  Trustees").  The ESOP  Committee or the
     Bank's Board instructs the ESOP Trustees regarding  investment of ESOP plan
     assets.  The ESOP Trustees must vote all shares  allocated to  participants
     accounts under the ESOP as directed by participants. Unallocated shares and
     shares for which no timely voting  directive is received,  will be voted by
     the ESOP Trustees as directed by the Bank's Board or the ESOP Committee. As
     of the record date,  198,564 shares have been  allocated  under the ESOP to
     participant accounts.

(2)  See "Proposal 1 -- Election of Directors."

- --------------------------------------------------------------------------------
             SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
- --------------------------------------------------------------------------------

         Section  16(a) of the 1934 Act,  requires the  Company's  directors and
executive  officers to file  reports of  ownership  and changes in  ownership of
their  equity  securities  of the  Company  with  the  Securities  and  Exchange
Commission  and to furnish the Company with copies of such reports.  To the best
of the Company's  knowledge,  all of the filings by the Company's  directors and
executive  officers were made on a timely basis during the 2001 fiscal year. The
Company is not aware of other beneficial  owners of more than ten percent of its
Common Stock.

- --------------------------------------------------------------------------------
                       PROPOSAL 1 - ELECTION OF DIRECTORS
- --------------------------------------------------------------------------------

         On February  14,  2002,  the  Company  received  notice  from  Jewelcor
Management,  Inc. that it is nominating Seymour Holtzman,  James A. Mitarotonda,
and Alfred I. Fiergang (the  "Director  Nominees") for election to the Company's
Board of  Director's  at the  Meeting.  The  Company  will  oppose the  Director
Nominees.

         The Board of Directors  currently  consists of seven  members,  each of
whom also serves as a director of  Roxborough-Manayunk  Bank (the  "Bank").  The
Company's Articles of Incorporation  provide that the Board of Directors must be
divided into three classes as nearly equal in number as possible. At each annual
meeting of  stockholders,  each of the  successors of the directors  whose terms
expire  at the  meeting  will be  elected  to serve  for a term of  three  years
expiring  at the third  annual  meeting  of  stockholders  following  the annual
meeting of stockholders at which the successor director was elected.

         James C.  Hellauer,  John F.  McGill,  Jr. and  Charles A.  Murray (the
"Nominees")  have been  nominated by the Board of Directors  for a term of three
years. Messrs. Hellauer,  McGill, Jr. and Murray currently serve as directors of
the Company.

         The persons named as proxies in the enclosed WHITE proxy card intend to
vote for the election of the person listed below, unless the WHITE proxy card is
marked to indicate that such authorization is expressly withheld.  Should any of
the Nominees  withdraw or be unable to serve (which the Board of Directors  does
not expect) or should any other vacancy  occur in the Board of Directors,  it is
the intention of the persons named in the enclosed  WHITE proxy card to vote for
the election of such person as may be  recommended  to the Board of Directors by
the Nominating  Committee of the Board. If there is no substitute  nominee,  the
size of the Board of Directors may be reduced.

                                        3


The following  table sets forth the names,  ages,  terms of, and length of board
service for the persons  nominated  for  election as directors of the Company at
the Meeting and each other director of the Company who will continue to serve as
director after the Meeting.



                                                                                         Shares of
                                               Year First           Current            Common Stock
                                               Elected or           Term to            Beneficially          Percent
Name and Title                    Age(1)      Appointed(2)          Expire               Owned(3)           of Class(%)
- --------------                    ------      ------------          ------               --------           -----------
                                                                                        
                                         Board Nominees For Term To Expire In 2005

James C. Hellauer                   63            1999              2002                 42,158
Director
John F. McGill, Jr.                 40            1991              2002                379,947(4)
Chairman of the Board,
Chief Executive Officer
Charles A. Murray                   44            2000              2002                 45,400
Director
                                               Directors Continuing In Office

Add B. Anderson, Jr.                75            1973              2003                131,314(4)
Director
Francis E. McGill, III              42            1991              2003                109,787
Director
William A. Lamb, Sr.                65            1993              2004                 56,574
Director
Jerry A. Naessens                   66            1992              2004                268,686(4)
Executive Vice President,
Chief Financial Officer
and Director
                                       Named Executive Officer Who Is Not A Director
Douglas R. Moore                    41                                                   83,279
Senior Vice President
All directors and                                                                     1,116,145
executive officers as a
group (8 individuals)


- -----------------
(1)  At December 31, 2001.
(2)  Represents  year  first  elected to either  the Board of  Directors  of the
     Company or the Bank, or a predecessor institution.
(3)  Includes  shares of Common  Stock  held  directly  as well as by spouses or
     minor children,  in trust, and other indirect ownership,  over which shares
     the individuals  effectively  exercise sole or shared voting and investment
     power,  unless  otherwise  indicated.  The share amounts  include shares of
     Common Stock that the following persons may acquire through the exercise of
     stock  options  within 60 days of the  record  date:  James C.  Hellauer  -
     10,000,  John F. McGill, Jr. - 171,575,  Charles A. Murray - 10,000, Add B.
     Anderson,  Jr. - 15,000,  Francis E. McGill, III - 39,000, William A. Lamb,
     Sr. - 15,000, Jerry A. Naessens - 117,845, and Douglas R. Moore - 38,500.

(footnotes continued on next page.)

                                        4


(4)  Excludes  680,423 shares under the employee  stock  ownership plan ("ESOP")
     for which such individuals exercise shared voting and investment power with
     respect  to such  shares  as a  member  of the  ESOP  Trustee  and/or  ESOP
     Committee. Excludes 201,870 Restricted Stock Plan ("RSP") shares which were
     previously  awarded but subject to  forfeiture  for which such  individuals
     exercise shared voting and investment  power with respect to such shares as
     a  member  of the  RSP  committee.  Such  individuals  disclaim  beneficial
     ownership  with  respect  to the ESOP and RSP  shares  held in a  fiduciary
     capacity.
*    Less than 1% of the Common Stock outstanding.

Biographical Information

         The principal  occupation of each director,  nominee for director,  and
executive officer of the Company is set forth below. Unless otherwise noted, all
persons have held their present occupation for the last five years.

Nominees for Directors:

         James C.  Hellauer is Executive  Director of Colmen  Capital  Advisors,
Inc., a diversified  financial services company located in Wayne,  Pennsylvania.
In  addition,  he is also  the  owner  of  James C.  Hellauer  &  Associates,  a
consulting  firm.  Mr.  Hellauer  is a member of the board of  directors  of the
Philanthropic  Mutual Life  Insurance  Company,  the  Philanthropic  Mutual Fire
Insurance Company, and daly.commerce.

         John F. McGill,  Jr. is the  Chairman of the Board and Chief  Executive
Officer of the Company and the Bank and was the  President of the Bank until the
appointment of Mr. Naessens as President of the Bank in June 2000. He has served
the Bank in various  officer  positions since 1984 and has been a director since
1991.  Mr.  McGill,  Jr. serves on the finance  committee of the Basilica of the
National Shrine in Washington,  D.C. Francis E. McGill,  III and Mr. McGill, Jr.
are first cousins.

         Charles A. Murray is the Founder and Principal of Rhodyo Venture Group,
an investment  firm located in Bala Cynwyd,  Pennsylvania.  From 1987 to 1999 he
was the Founder and Chief Executive Officer of Actium Corporation.

         THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS A VOTE "FOR" THE ELECTION
OF THE ABOVE NOMINEES FOR DIRECTORS.

Continuing Directors:

         Add B. Anderson,  Jr. is the sole owner of KeyBis Corporation (formerly
Eastern Continuous Forms, Inc.), a holding company for investments in Blue Bell,
Pennsylvania.  Mr.  Anderson,  Jr. is the  Chairman of the Board of Trustees for
both Roxborough Memorial Hospital and Roxborough Memorial Health Foundation.

         Francis E. McGill, III is the sole proprietor of the law firm of McGill
and McGill, Philadelphia, Pennsylvania. The law firm of McGill and McGill serves
as general  counsel to the Company and the Bank.  He is a member of the Board of
Trustees of Roxborough  Memorial  Hospital.  John F. McGill, Jr. and Mr. McGill,
III are first cousins.

         William A. Lamb, Sr. is Executive Vice President of Staples, Inc.

                                        5


         Jerry A.  Naessens is  Executive  Vice  President  and Chief  Financial
Officer of the Company and was appointed President of the Bank in June 2000. Mr.
Naessens has been employed by the Bank since 1991.

Executive Officer Who Is Not A Director:

         Douglas R. Moore is the Senior Vice President,  Finance and Operations,
of the Company and Chief  Operating  Officer of the Bank.  Mr. Moore is also the
Chief  Financial  Officer of TGH  Securities,  a wholly owned  subsidiary of the
Company.  Prior to joining the Company and the Bank in September 1998, Mr. Moore
was the Chief  Financial  Officer of Commerce  Capital Markets from 1995 to 1998
and a Senior  Manager in the financial  services  group of Deloitte & Touche LLP
from 1984 to 1995.

Meetings and Committees of the Board of Directors

         The business of Board of Directors of the Company is conducted  through
meetings  of the  Board of  Directors  and the  committees  of the  Board of the
Company.  During the year ended December 31, 2001, the Board of Directors of the
Company held 12 regular meetings and one special meeting.  During the year ended
December 31, 2001, no directors attended fewer than 75% of the total meetings of
the Board of Directors and committees on which such director served.

         The  Compensation  Committee  of  the  Company  consists  of  Directors
Hellauer  (Chairman),  Lamb,  Murray and Dr. Domanski,  who is a director of the
Bank.  The  committee  is a standing  committee  and meets at least  annually to
review  the  performance  of the  Company's  and  the  Bank's  officers,  and to
determine compensation programs and adjustments.  The Compensation Committee met
two times during fiscal 2001 to consider compensation.

         The  Company's  Nominating  Committee  consists of directors  Hellauer,
McGill,  Jr., Lamb and Naessens.  The committee  presents its  recommendation of
nominees for directors to the full Board of Directors.  Nominations to the Board
of Directors made by  stockholders  must be made in writing to the Secretary and
received by the Company not less than 60 days prior to the  anniversary  date of
the immediately preceding annual meeting of stockholders of the Company.  Notice
to the Company of such  nominations  must include certain  information  required
pursuant to the Company's  Articles of Incorporation.  The Nominating  Committee
met one time during 2001.

         The  Audit  Committee  consists  of  non-employee  directors  Anderson,
Domanski,  Hellauer,  Lamb,  Francis E.  McGill,  III and  Murray.  The Board of
Directors has determined that each of the members of the Audit Committee satisfy
the  requirements  of the  NASDAQ as to  independence,  financial  literacy  and
experience.  The Board of Directors  have adopted a written audit  charter.  The
Audit Committee is a standing committee and, among other matters, is responsible
for developing and maintaining the Company's audit program.

         The Chairman of the Audit  Committee  also receives and reviews all the
reports  and  findings  and other  information  presented  to him by the  Bank's
internal  auditor.  In  addition  to  regularly  scheduled  meetings,  the Audit
Committee  is  available  either  as a group or  individually  to  discuss  with
management and the Bank's internal  auditor and the Bank's  independent  outside
auditors,  any matters  that might  affect the  financial  statements,  internal
controls or other financial aspects of the operations of the Company.  The Audit
Committee met three times during the fiscal year ended December 31, 2001.

                                        6


Audit Committee Report

         Review of Audited Financial Statements with Management.

         The Audit  Committee  reviewed  and  discussed  the  audited  financial
statement  for the year  ended  December  31,  2001 with the  management  of the
Company.

         Review of  Financial  Statements  and Other  Matters  with  Independent
Accountant.

         The Audit  Committee  discussed with Deloitte & Touche LLP ("Deloitte &
Touche"),  the Company's  independent  accountants,  the matters  required to be
discussed by the  statement on Auditing  Standards No. 61  (Communications  with
Audit Committees),  as may be modified or supplemented.  The Audit Committee has
received the written  disclosures and the letter from Deloitte & Touche required
by Independence  Standards Board Standard No. 1 (Independence  Discussions  with
Audit  Committees),  as may be modified or supplemented,  and has discussed with
Deloitte & Touche its independence.

         Recommendation that Financial Statements be Included in Annual Report.

         Based on the  reviews  and  discussions  referred  to above,  the Audit
Committee  recommended  to the Board of  Directors  that the  audited  financial
statements be included in the Company's  Annual Report on Form 10-K for the year
ended December 31, 2001, for filing with the Securities and Exchange Commission.

         Audit Committee:

                  Add B. Anderson, Chairman
                  Dr. Robert E. Domanski, M.D.
                  James C. Hellauer
                  William A. Lamb, Sr.
                  Francis E. McGill, III
                  Charles A. Murray

Audit Fees

         The  aggregate  fees  billed  by  Deloitte  & Touche  for  professional
services rendered for the audit of the Company's  consolidated  annual financial
statements for the 2001 fiscal year and the reviews of the financial  statements
included in the Company's Forms 10-Q were approximately $86,000.

Financial Information Systems Design and Implementation Fees

         For the 2001  fiscal  year,  Deloitte  & Touche  did not  render to the
Company and its  consolidated  subsidiary  professional  services for  financial
information systems design and implementation.

All Other Fees

         The  aggregate  fees billed by Deloitte & Touche to the Company and its
consolidated  subsidiaries for all other services other than those covered under
"Audit Fees" for the 2001 fiscal year were approximately $37,000.

                                        7


         The Audit Committee  considered  whether the provision of the non-audit
services listed under "All Other Fees" above were  compatible  with  maintaining
Deloitte & Touche's independence.

- --------------------------------------------------------------------------------
                   DIRECTOR AND EXECUTIVE OFFICER COMPENSATION
- --------------------------------------------------------------------------------

Director Compensation

         Non-officer  members  of the Bank's  Board  received  fees for  regular
meetings of $500 per month during the 2001 fiscal year plus an $8,000  retainer.
Additionally,  non-officer  members of the Bank's Board  budget,  audit and loan
committees were paid $300 for each meeting attended during fiscal 2001. The Bank
paid a total of  approximately  $92,000 in  directors'  fees for the fiscal year
ended December 31, 2001.  The Company does not pay any  additional  compensation
for membership on its Board of Directors.

         Under  the 1999  Stock  Option  Plan  ("Option  Plan")  and the  Bank's
Restricted  Stock Plan  ("RSP"),  each  director was granted  stock  options and
awarded RSP shares.  Under the Option Plan, each director was granted options to
acquire  shares of Common  Stock at the fair market value of the Common Stock on
July 21, 1999,  the  effective  date of grant.  Under the RSP, each director was
awarded shares of Common Stock. Option shares for all non-employee directors are
exercisable at the rate of 33.3%.  Option shares awarded to Messrs.  McGill, Jr.
and Naessens were immediately  exercisable.  For all non-employee directors, RSP
shares are vested at the rate of 20% per year,  commencing on the effective date
of grant. For Messrs.  McGill, Jr. and Naessens, RSP shares were first vested at
the rate of 20% one year from the effective date of grant. Under the Option Plan
and RSP, Mr. McGill,  Jr.  received  171,575 option shares and 85,913 RSP shares
and Mr.  Naessens  received  117,845  option  shares and 49,251 RSP shares.  The
non-employee  directors each received 15,000 option shares and 6,000 RSP shares.
All  options  for the  non-employee  directors,  except for  Messrs.  Murray and
Hellauer,  are fully vested.  Messrs.  Murray and Hellauer  each received  their
options in fiscal 2000. Additionally,  in accordance with the RSP, dividends are
paid on shares awarded or held in the RSP.

Executive Compensation

         Summary Compensation Table. The following table sets forth for the year
ended December 31, 2001, certain information as to the compensation  received by
the Chief  Executive  Officer  and each  executive  officer of the  Company  who
received total cash compensation in excess of $100,000. All compensation is paid
by the Bank.

                                        8





                                    Annual Compensation          Long Term Compensation Awards
                                    -------------------       -----------------------------------
                                                                                      Securities
                                                                                      Underlying
Name and                  Fiscal                              Restricted Stock       Options/SARs       All Other
Principal Position         Year    Salary($)    Bonus($)       Awards($) (1)          (#)(2)        Compensation($)
- ------------------         ----    ---------    --------      ----------------       ------------     ---------------
                                                                                     

John F. McGill, Jr.        2001     261,250     41,000               --                   --              41,837(3)
Chairman of the Board      2000     261,250     40,000               --                   --              60,515
and Chief Executive        1999     250,000     40,129             767,847              171,575           12,827
Officer

Jerry A. Naessens          2001     225,000     21,500               --                   --              35,678(4)
Executive Vice President   2000     225,000     22,000               --                   --             148,022
and Chief Financial        1999     225,000     24,379             440,181              117,845           94,118
Officer

Douglas R. Moore           2001     142,700     21,500               --                   --              25,351(5)
Senior Vice President      2000     124,800     20,000               --                   --               5,598
                           1999     120,000     11,000             93,870               38,500               630


- ------------------
(1)  Shares of restricted  stock vest in five equal  installments at the rate of
     20% per year  beginning on July 21, 2000. At December 31, 2001, Mr. McGill,
     Jr. held 51,547 unvested shares of restricted stock under the plan that had
     a value of $505,161; Mr. Naessens held 29,551 unvested shares of restricted
     stock under the plan that had a value of $289,600; and Mr. Moore held 6,300
     unvested  shares  of  restricted  stock  under the plan that had a value of
     $61,740. Dividends are paid, and other distributions made, on all shares of
     restricted  stock to the same extent that  dividends are declared and paid,
     or other distributions are made, on the Common Stock.
(2)  See "-- Stock Awards."
(3)  Represents an allocation of 2,003 shares under the ESOP, at a cost basis of
     $10 per  share  ($20,030),  401(k)  matching  contributions  by the Bank of
     $3,250 and $18,557 of  restricted  stock plan  dividends.  At December  31,
     2001, the allocated ESOP shares had a market value of $19,629.
(4)  Represents an allocation of 1,979 shares under the ESOP, at a cost basis of
     $10 per  share  ($19,790),  401(k)  matching  contributions  by the Bank of
     $5,250,  and $10,638 of restricted  stock plan  dividends.  At December 31,
     2001, the allocated ESOP shares had a market value of $19,394.
(5)  Represents an allocation of 1,929 shares under the ESOP, at a cost basis of
     $10 per  share  ($19,290),  401(k)  matching  contributions  by the Bank of
     $4,105 and $1,956 of restricted stock plan dividends. At December 31, 2001,
     the allocated ESOP shares had a market value of $18,904.

         Stock Awards. Set forth below is information related to options awarded
to the named executive officers pursuant to the Stock Option Plan. There were no
stock appreciation rights granted to the named executive officers.

                                        9



                  AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END
                                         OPTION VALUES


                                                               Number of Securities
                                                                    Underlying           Value of Unexercised
                                                              Unexercised Options at   in-the-Money Options at
                                    Shares                    December 31, 2001 (#)     December 31, 2001 ($)
                                 Acquired on       Value           Exercisable/              Exercisable/
Name                             Exercise (#)   Realized($)       Unexercisable            Unexercisable(2)
- ----                             ------------   -----------       -------------            ----------------

                                                                               
John F. McGill, Jr.               61,068(1)      458,621(1)        171,575 / --               147,555 / --
Chief Executive Officer

Jerry A. Naessens,                    --             --            117,845 / --               101,347 / --
Executive Vice President and
Chief Financial Officer

Douglas R. Moore                      --             --             38,500 / --                33,110 / --
Senior Vice President



- --------------
(1)  In a  stock-for-stock  exchange,  Mr.  McGill,  Jr.  received net shares of
     48,629 and the net value realized was $365,205.
(2)  Based on the average  exercise  price of $8.94 and the closing price of the
     Common Stock of $9.80 on December 31, 2001.


Other Benefits

         Supplemental  Retirement  Agreement.  The Bank  entered  into a non-tax
qualified  retirement  and  death  benefit  agreement  with  Mr.  Naessens.   In
recognition of the services provided by Mr. Naessens to the Bank, the retirement
agreement  provides that Mr.  Naessens (or his spouse) shall receive at age 67 a
monthly  retirement  benefit of $4,167. If Mr. Naessens becomes  permanently and
totally  disabled  prior to age 67, he will  receive  the  monthly  supplemental
retirement benefits upon reaching age 67. The retirement agreement provides that
Mr. Naessens' spouse shall receive a pro-rated  monthly death benefit if he dies
while  employed  by the Bank  prior  to age 67,  based on his age at the time of
death. As of December 31, 2001,  deferred  compensation  under the  supplemental
retirement  plan for Mr.  Naessens was  approximately  $424,000 and such benefit
under the plan was vested.

         Employment  Agreements.   The  Bank  and  Company  have  an  employment
agreement with John F. McGill,  Jr., Chief  Executive  Officer.  The Bank has an
employment  agreement  with  Jerry  A.  Naessens,  President  of the  Bank.  The
employment  agreements are for terms of three years and may be renewed  annually
by the Board of  Directors  upon a  determination  of  satisfactory  performance
within  the  Board's  sole  discretion.  If any of the  employees  shall  become
disabled during the term of their respective employment agreements, the employee
shall  nevertheless  continue to receive payment of his base salary for a period
of 12  months  but such  period  shall  not  exceed  the  remaining  term of the
employment agreement,  and 80% of such base salary for the remaining term of the
employee's  employment  agreement.  Disability  payments  under  the  employment
agreements  shall be  reduced by any other  benefit  payments  made under  other
disability programs in effect for Bank employees.

         The  agreements  may also be terminable by the Bank for "just cause" as
defined in the  employment  agreements.  If the Bank  terminates  the  employees
without just cause,  such  employee  will be entitled to a  continuation  of his
salary from the date of termination through the remaining term of the employment
agreement.  Each employment  agreement  contains a provision stating that in the
event of the  termination  of employment in connection  with, or within one year
after,  any change in control of the Bank or the Company,  the employee  will be
paid a lump sum amount equal to 2.99 times their annual average

                                       10



compensation  for the five most recent  years.  If such payments were to be made
under the employment  agreements,  as of December 31, 2001,  such payments would
equal approximately  $716,000 and $628,000,  respectively to John F. McGill, Jr.
and Jerry A. Naessens.

Compensation Committee Interlocks and Insider Participation

         The  Compensation  Committee  consisted  of Directors  Hellauer,  Lamb,
Murray and Dr.  Domanski at December 31, 2001. No member of the Committee is, or
was  during  2001,  an  executive  officer  of another  company  whose  board of
directors  has a comparable  committee on which one of the  Company's  executive
officers serves. None of the executive officers of the Company is, or was during
2001, a member of a comparable  compensation committee of a company of which any
of the directors of the Company is an executive officer.

Compensation Committee Report on Executive Compensation

         The   Compensation   Committee   meets  at  least  annually  to  review
compensation paid to the chief executive officer.  The Committee reviews various
published  surveys of compensation paid to employees  performing  similar duties
for depository institutions and their holding companies, with a particular focus
on the level of compensation paid by comparable stockholder  institutions in and
around the Company's market areas,  including  institutions with total assets of
$2 billion or less and gross  revenues  of $600  million or less.  Although  the
Committee does not specifically set compensation  levels for executive  officers
based on whether  particular  financial goals have been achieved by the Company,
the Committee does consider the overall profitability of the Company when making
these  decisions.  The  Compensation  Committee  has  the  following  goals  for
compensation  programs  impacting the executive  officers of the Company and the
Bank:

          o    to  provide  motivation  for the  executive  officers  to enhance
               stockholder  value by linking  their  compensation  to the future
               value of the Company's stock;
          o    to retain  the  executive  officers  who have led the  Company to
               build  its  existing  market  franchise  and to allow the Bank to
               attract  high  quality  executive   officers  in  the  future  by
               providing total compensation  opportunities  which are consistent
               with competitive norms of the industry and the Company's level of
               performance; and
          o    to maintain reasonable fixed compensation costs by targeting base
               salaries at a competitive average.

         During the year ended  December 31, 2001,  John F. McGill,  Jr.,  Chief
Executive Officer did not receive an increase in his base salary of $261,250. In
making its  compensation  determinations,  the committee  reviewed the Company's
executive  compensation  practices and strategies  policy  document which offers
guidance on base  salaries,  ranges,  and targets.  Additionally,  the Committee
considers the annual  compensation  paid to the presidents  and chief  executive
officers  of  publicly  owned   financial   institutions   nationally,   in  the
Commonwealth of Pennsylvania and surrounding  geographic areas with assets of $2
billion or less and revenues of $600 million or less and the job  performance of
such individual as determined by the Committee.

                                       11


Compensation Committee:

         James C. Hellauer, Chairman
         Dr. Robert E. Domanski, M.D.
         William A. Lamb, Sr.
         Charles A. Murray

Certain Related Transactions

         The Bank has followed the policy of offering residential mortgage loans
for the financing of personal residences, share loans, and consumer loans to its
officers,  directors and employees. The loans are made in the ordinary course of
business and also made on substantially the same terms and conditions, including
interest rate and collateral,  as those of comparable transactions prevailing at
the time with other  persons,  and do not  include  more than the normal risk of
collectibility or present other unfavorable features.

         Director  Francis E. McGill,  III is the sole  proprietor of McGill and
McGill, a law firm in Philadelphia, Pennsylvania. During the year ended December
31, 2001, the law firm of McGill and McGill received  approximately  $150,000 in
fees from the Bank for legal services.

- --------------------------------------------------------------------------------
                                PERFORMANCE GRAPH
- --------------------------------------------------------------------------------

         Set forth below is a performance  graph comparing the cumulative  total
shareholder  return on the  Common  Stock  with (a) the total  return  index for
domestic companies listed on The Nasdaq Stock Market, (b) the total return index
for banks listed on The Nasdaq Stock Market,  and (c) the total return index for
companies on the  Standard & Poor's 500. The total return  indices of The Nasdaq
Stock Market are computed by the Center for Research in Security Prices ("CRSP")
at the  University  of  Chicago.  The  Standard & Poor's 500 is  computed by SNL
Securities LC, Charlottesville, Virginia. All four investment comparisons assume
the  investment of $100 as of the close of trading on July 14, 1998 (the date of
initial  issuance of the Common Stock) and the  reinvestment  of dividends  when
paid. In the performance  graph below,  the periods  compared were July 14, 1998
and each subsequent year end through December 31, 2001.

                       [PERFORMANCE GRAPH TO BE INSERTED]









                                       12





                                                               
- ---------------------------  ----------  -----------  -----------  -----------  -----------
                             7/14/98($)  12/31/98($)  12/31/99($)  12/31/00($)  12/31/01($)
- ---------------------------  ----------  -----------  -----------  -----------  -----------
Thistle Group Holdings, Co.     100
- ---------------------------  ----------  -----------  -----------  -----------  -----------
CRSP Nasdaq Bank Index          100
- ---------------------------  ----------  -----------  -----------  -----------  -----------
CRSP U.S. Index                 100
- ---------------------------  ----------  -----------  -----------  -----------  -----------
S&P 500 Index                   100
- ---------------------------  ----------  -----------  -----------  -----------  -----------


         There can be no assurance that the Company's  future stock  performance
will be the same or similar  to the  historical  performance  shown in the graph
above.  The Company  neither  makes nor  endorses  any  predictions  as to stock
performance.

- --------------------------------------------------------------------------------
                   RATIFICATION OF APPOINTMENT OF ACCOUNTANTS
- --------------------------------------------------------------------------------

         Deloitte  & Touche was the  Company's  independent  accountant  for the
fiscal year ended  December  31, 2001.  The Board of Directors  has approved the
selection  of Deloitte & Touche as its  independent  accountants  for the fiscal
year  ending  December  31,  2002,  subject  to  ratification  by the  Company's
stockholders. A representative of Deloitte & Touche is expected to be present at
the Meeting to respond to stockholders'  questions and will have the opportunity
to make a statement if he or she so desires.

         RATIFICATION OF THE APPOINTMENT OF THE INDEPENDENT ACCOUNTANTS REQUIRES
THE AFFIRMATIVE  VOTE OF A MAJORITY OF THE VOTES CAST BY THE STOCKHOLDERS OF THE
COMPANY AT THE MEETING. THE BOARD OF DIRECTORS RECOMMENDS THAT STOCKHOLDERS VOTE
"FOR" THE  RATIFICATION OF THE APPOINTMENT OF DELOITTE & TOUCHE AS THE COMPANY'S
INDEPENDENT ACCOUNTANTS FOR THE FISCAL YEAR ENDING DECEMBER 31, 2002.

- --------------------------------------------------------------------------------
                              STOCKHOLDER PROPOSALS
- --------------------------------------------------------------------------------

         In order to be eligible for inclusion in the Company's  proxy materials
for next year's Annual Meeting of Stockholders, any stockholder proposal to take
action at such meeting must be received at the  Company's  executive  offices at
6060 Ridge Avenue, Philadelphia,  Pennsylvania 19128, no later than ________ __,
2002. Any such proposals shall be subject to the requirements of the proxy rules
adopted  under the 1934  Act.  In the event  the  Company  receives  notice of a
stockholder   proposal  to  take  action  at  next  year's  annual   meeting  of
stockholders  that  is  not  submitted  for  inclusion  in the  Company's  proxy
material,  or is submitted for inclusion but is properly excluded from the proxy
material, the persons named in the proxy sent by the Company to its stockholders
intend to  exercise  their  discretion  to vote on the  stockholder  proposal in
accordance with their best judgment if notice of the proposal is not received at
the Company's main office by ________ __, 2003.

- --------------------------------------------------------------------------------
                                  MISCELLANEOUS
- --------------------------------------------------------------------------------

         The Board of  Directors is not aware of any business to come before the
Meeting  other  than those  matters  described  above in this  Proxy  Statement.
However,  if any other matters  should  properly come before the Meeting,  it is
intended that proxies in the accompanying  form will be voted in respect thereof
in accordance with the judgment of the person or persons voting such proxies.

                                       13


         The  cost of  soliciting  proxies  will be borne  by the  Company.  The
Company  will  reimburse  brokerage  firms and other  custodians,  nominees  and
fiduciaries for reasonable  expenses incurred by them in sending proxy materials
to the beneficial  owners of Common Stock. In addition to solicitations by mail,
directors,  officers and regular  employees  of the Company may solicit  proxies
personally or by telegraph or telephone without additional compensation.

                                              BY ORDER OF THE BOARD OF DIRECTORS



                                              Francis E. McGill, III, Secretary

Philadelphia, Pennsylvania
________ __, 2002


                                       14



APPENDIX


- --------------------------------------------------------------------------------
                           THISTLE GROUP HOLDINGS, CO.
                                6060 RIDGE AVENUE
                        PHILADELPHIA, PENNSYLVANIA 19128
- --------------------------------------------------------------------------------
                         ANNUAL MEETING OF STOCKHOLDERS
                                ________ __, 2002
- --------------------------------------------------------------------------------

         The undersigned hereby appoints the Board of Directors of Thistle Group
Holdings,   Co.  (the  "Company"),   or  its  designee,   with  full  powers  of
substitution,  to act as attorneys and proxies for the undersigned,  to vote all
shares of common stock of the Company which the  undersigned is entitled to vote
at  the  Annual  Meeting  of  Stockholders  (the  "Meeting"),   to  be  held  at
Williamson's Restaurant, One Belmont Avenue, Bala Cynwyd, Pennsylvania, 19004 on
__________,  ________  __,  2002,  at  ____,  local  time,  and at any  and  all
adjournments thereof, as follows:

                                                      FOR    WITHHELD
                                                      ---    --------

1.        The election as director of all nominees
          listed below each for a 3 year term:

          James C. Hellauer                           |_|      |_|
          John F. McGill, Jr.
          Charles A. Murray

INSTRUCTIONS:  To  withhold  your vote for any  individual  nominee,  insert the
- ------------   nominee's name on the line provided below.



                                                      FOR    AGAINST    ABSTAIN
                                                      ---    -------    -------

2.        Proposal to ratify the appointment
          of Deloitte & Touche LLP as independent
          accountants of the Company for the fiscal
          year ending December 31, 2002.              |_|      |_|        |_|


          The Board of Directors recommends a vote "FOR" all of the above listed
propositions.

- --------------------------------------------------------------------------------
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
SIGNED  PROXY WILL BE VOTED FOR EACH OF THE  PROPOSITIONS  STATED.  IF ANY OTHER
BUSINESS IS PRESENTED AT SUCH  MEETING,  THIS PROXY WILL BE VOTED BY THOSE NAMED
IN THIS  PROXY IN  THEIR  BEST  JUDGMENT.  AT THE  PRESENT  TIME,  THE  BOARD OF
DIRECTORS KNOWS OF NO OTHER BUSINESS TO BE PRESENTED AT THE MEETING
- --------------------------------------------------------------------------------

                                      A - 1



                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

          Should the  undersigned  be present and elects to vote at the Meeting,
or at any adjournments  thereof,  and after notification to the Secretary of the
Company at the Meeting of the  stockholder's  decision to terminate  this proxy,
the power of said  attorneys  and proxies shall be deemed  terminated  and of no
further force and effect. The undersigned may also revoke this proxy by filing a
subsequently  dated proxy or by notifying the Secretary of the Company of his or
her decision to terminate this proxy.

          The  undersigned  acknowledges  receipt from the Company  prior to the
execution  of this proxy of an Annual  Report to  Stockholders,  a Notice of the
Meeting and a Proxy Statement dated _______ __, 2002.


                                                  Please check here if you
Dated:             , 2002                 |_|     plan to attend the Meeting.
       --------- --


- ----------------------------------        --------------------------------------
SIGNATURE OF STOCKHOLDER                  SIGNATURE OF STOCKHOLDER


- ----------------------------------        --------------------------------------
PRINT NAME OF STOCKHOLDER                 PRINT NAME OF STOCKHOLDER


Please sign exactly as your name appears on this form of proxy.  When signing as
attorney, executor,  administrator,  trustee, or guardian, please give your full
title. If shares are held jointly, each holder should sign.


- --------------------------------------------------------------------------------
PLEASE  COMPLETE,  DATE,  SIGN,  AND MAIL THIS PROXY  PROMPTLY  IN THE  ENCLOSED
POSTAGE-PAID ENVELOPE.
- --------------------------------------------------------------------------------

                                      A - 2