SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                               ------------------

                                    FORM 10-K
(Mark One)

|X|  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES  EXCHANGE
     ACT OF 1934

For the Fiscal Year Ended December 31, 2001

| |  TRANSITIONAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from                       to
                               ---------------------    ------------------------

Commission File Number: 0-24353

                           THISTLE GROUP HOLDINGS, CO.
                           ---------------------------
             (Exact name of registrant as specified in its charter)

          Pennsylvania                                          23-2960768
- ---------------------------------------------                -------------------
(State or other jurisdiction of incorporation                  (IRS Employer
      or organization)                                       Identification No.)

     6060 Ridge Avenue, Philadelphia, Pennsylvania                 19128
     ---------------------------------------------                 -----
       (Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code: (215) 483-2800
                                                    --------------

Securities registered pursuant to Section 12(b) of the Act:  None
                                                             ----

Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.10 per share
                     --------------------------------------
                                (Title of Class)

         Indicate  by check mark  whether  the company (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the preceding 12 months (or for such shorter period that the company
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. YES   X       NO     .
                                        ---         ---

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  Registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. |X|

         Based on the closing  sales price of $11.85 per share of the  Company's
common stock on March 4, 2002, as reported on the Nasdaq  National  Market,  the
aggregate market value of voting and non-voting stock held by non- affiliates of
the Company was approximately $61.4 million.  On such date,  6,617,955 shares of
the Company's Common Stock were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Portions of 2001 Annual Report to Stockholders (Parts II and IV)
2.   Portions of Proxy  Statement for the 2002 Annual  Meeting of  Stockholders.
     (Part III)



                                     PART I

Forward-Looking Statements

         Certain  statements  contained  herein are  forward-looking  and may be
identified  by the use of  such  words  as  "believe,"  "expect,"  "anticipate,"
"should,"  "planned,"   "estimated,"  and  "potential."  These   forward-looking
statements  are based on the  current  expectations  of the  Company (as defined
below),  and the Company  notes that a variety of factors could cause its actual
results and  experience to differ  materially  from the  anticipated  results or
other expectations expressed in such forward-looking  statements.  The risks and
uncertainties  that may affect the  operations,  performance,  development,  and
results of the Company's  business include interest rate movements,  competition
from both financial and non-financial  institutions,  changes in applicable laws
and regulations and interpretations  thereof, the timing and occurrence (or non-
occurrence)  of  transactions  and events  that may be subject to  circumstances
beyond the Company's control, and general economic conditions.  The Company does
not undertake to update any forward-looking statement,  whether written or oral,
that may be made from time to time by or on the Company's behalf.

Item 1.  Business
- -------  --------

         Thistle Group Holdings, Co. (the "Company") is a unitary thrift holding
company  incorporated in the Commonwealth of Pennsylvania  and  headquartered in
Philadelphia,  Pennsylvania.  The  Company's  business is conducted  principally
through  Roxborough  Manayunk  Bank (the "Bank").  Unless the context  indicates
otherwise,  all references to the Company refer  collectively to the Company and
the Bank, including each of its subsidiaries. For a description of the Company's
other subsidiaries and the Bank's subsidiaries, see "-- - Subsidiaries."

         The  Company  provides  a full range of banking  services  through  its
twelve  branch  offices  located  in  the  counties  of  Philadelphia,  Chester,
Montgomery,  and Delaware in the  Commonwealth of  Pennsylvania  and Wilmington,
Delaware and its transactional  web site RMBgo.com.  For the year ended December
31, 2001, the Company had  consolidated  assets of $720.4  million,  deposits of
$431.6 million, and stockholder's equity of $85.4 million.

Competition

         The Company is one of many  financial  institutions  serving its market
area of the counties of Philadelphia,  Chester,  Montgomery, and Delaware in the
Commonwealth  of  Pennsylvania  and  Wilmington,  Delaware.  The competition for
deposit  products  comes  from  other  insured  financial  institutions  such as
commercial banks,  thrift institutions and credit unions in the Company's market
area.  Deposit  competition also includes a number of insurance products sold by
local agents and investment  products such as mutual funds and other  securities
sold by local and regional  brokers.  Loan competition  comes from other insured
financial  institutions such as commercial banks, thrift institutions and credit
unions.

                                        1


Lending Activities

         Analysis of Loan  Portfolio.  The following  table sets forth  selected
data relating to the composition of the Company's loan portfolio by type of loan
and type of security on the dates indicated.



                                                                             At December 31,
                                 ---------------------------------------------------------------------------------------------------
                                         2001                 2000                 1999                 1998              1997
                                 ------------------   -----------------    ------------------    ----------------    ---------------
                                     $          %         $         %          $          %          $        %         $       %
                                 --------    ------   --------   ------    --------    ------    --------  ------    ------- -------
                                                                         (Dollars in Thousands)
                                                                                              
Real Estate Loans:
  Residential..................  $125,504     47.72%  $121,230    55.41%   $110,032     68.95%   $108,585   79.91%   $71,397  72.68%
  Multi-family and commercial..    62,532     23.77     54,763    25.03      29,867     18.72      17,542   12.91     16,647  16.95
  Home equity..................    15,118      5.75     10,349     4.73       7,914      4.96       8,068    5.94      8,133   8.28
  Construction (net)...........    23,677      9.00     14,210     6.49       5,365      3.36         868     .64      1,260   1.28
  Home equity line of credit...     5,805      2.21      2,650     1.21         604       .38         202     .15         73    .07
Commercial loans...............    28,866     10.97     14,731     6.73       5,496      3.44         269     .20        329    .33
Consumer loans:
  Line of credit...............       149       .06          2       --          50       .03          76     .06         96    .10
  Secured demand note..........        --        --         --       --          76       .05          50     .04         60    .06
  Share loans..................       637       .24        726      .33         170       .11         218     .15        243    .25
  Home improvement.............        --        --         --       --          --     --              3      --          4     --
  Other........................       730       .28        150      .07          --     --             --      --         --     --
                                 --------    ------   --------   ------    --------    ------    --------  ------    ------- ------
Total loans....................  $263,018    100.00%  $218,811   100.00%   $159,574    100.00%   $135,881  100.00%   $98,242 100.00%
                                             ======              ======                ======              ======            ======

Less:
  Net premiums.................  $    254             $    332             $    345              $    344            $    54
  Deferred fees................    (1,541)              (1,629)              (1,452)               (1,281)            (1,233)
  Allowance for loan losses....    (2,511)              (1,682)              (1,234)               (1,036)              (783)
                                 --------             --------             --------              --------            -------
  Total loans, net.............  $259,220             $215,832             $157,233              $133,908            $96,280
                                 ========             ========             ========              ========            =======
Loans held for sale............  $      -             $  3,528             $  3,925              $  2,558            $ 1,155
                                 ========             ========             ========              ========            =======


                                        2



         Loan Maturity  Schedules.  The following table sets forth the estimated
maturity of the Company's  loan  portfolio at December 31, 2001.  The table does
not  include  the  effects of  possible  prepayments  or  scheduled  repayments.
Prepayments  and scheduled  principal  repayments of loans totaled $70.5 million
for the year ended  December 31, 2001.  All mortgage loans are shown as maturing
based on the date of the last payment required by the loan agreement.


                                    Due     Due after
                                  within    1 through   Due after
                                  1 year     5 years     5 years       Total
                                  -------     -------    --------    --------
                                               (In Thousands)

Residential and home equity.....  $   647     $ 4,857    $140,923    $146,427
Multi-family and commercial
  real estate...................    1,605      11,674      49,253      62,532
Construction....................   14,401       8,881         395      23,677
Commercial......................    7,720       5,200      15,946      28,866
Consumer........................      278         970         268       1,516
                                  -------     -------    --------    --------
Total...........................  $24,651     $31,582    $206,785    $263,018
                                  =======     =======    ========    ========

         The  following  table sets  forth as of  December  31,  2001 the dollar
amount of all loans due after  December  31,  2002,  which have  fixed  rates of
interest and which have floating or adjustable interest rates.



                                                                Floating or
                                              Fixed Rates      Adjustable Rates     Total
                                              -----------      ----------------    --------
                                                                (In Thousands)
                                                                        
Residential and home equity...............       $130,291          $15,489         $145,780
Multi-family and commercial real estate...         21,063           39,864           60,927
Construction..............................            677            8,599            9,276
Consumer..................................          9,132           12,014           21,146
Commercial................................            713              525            1,238
                                                 --------          -------         --------
  Total...................................       $161,876          $76,491         $238,367
                                                 ========          =======         ========


         Residential  Mortgage  Loans.  The Company  offers first mortgage loans
secured by one- to four-family residences in the Company's primary lending area.
Typically,  such  residences  are single  family homes that serve as the primary
residence of the owner. The Company offers fixed-rate  mortgage loans with terms
of up to 30 years and adjustable-rate mortgage loans that generally adjust every
year based upon selected  published  indices.  Owner  occupied  residential  and
non-owner occupied mortgage loans are generally  originated in amounts up to 80%
of the lesser of the appraised value or selling price of the property.  Loans up
to 97% of the appraised value are available for owner occupied  properties only.
Private  mortgage  insurance is required for the amount in excess of 80% of such
value.  Mortgage  loans  originated  and held by the  Company  in its  portfolio
generally  include  due-on sale  clauses  which  provide  the  Company  with the
contractual right to deem the loan immediately due and payable in the event that
the borrower transfers ownership of the property without the Company's consent.

         Adjustable-rate mortgage loans buffer the risks associated with changes
in interest  rates,  but involve other risks because as interest rates increase,
the underlying payments by the borrower increase,  thus increasing the potential
for default. At the same time, the marketability of the underlying collateral

                                        3


may  be   adversely   affected  by  higher   interest   rates.   The   Company's
adjustable-rate loan underwriting policy recognizes these inherent risks and the
Company reviews a credit  application  accordingly.  These risks have not had an
adverse effect on the Company to date.

         Home  Equity  Loans  and Home  Equity  Lines  of  Credit.  The  Company
originates home equity loans secured by 1- to 4-family  residences.  Home equity
loans are  originated  as fixed-rate  loans with terms from 1 to 20 years.  Home
equity  lines are  originated  as  variable  rate  loans with terms from 1 to 15
years.  These loans reprice with The Wall Street Journal Prime Rate. These loans
are made on  owner-occupied,  1- to 4-family  residences or vacation homes.  The
loans  are  generally  subject  to an  90%  combined  loan-to-value  limitation,
including  any other  outstanding  mortgages  or liens.  Home  equity  loans are
generally originated for retention in the Company's loan portfolio.

         Multi-Family and Commercial Real Estate Loans.  The Company  originates
both  fixed-rate and  adjustable-rate  multi-family  and commercial  real estate
loans within its primary market area.  Multi-family  loans are generally secured
by apartment buildings and commercial real estate loans are generally secured by
office buildings, retail stores, industrial facilities and other non-residential
buildings.

         Adjustable-rate  loans for both multi-family and commercial real estate
loans  generally  reprice  every five years based on the daily  average yield on
U.S.  Treasury  securities  adjusted to a constant maturity of five years plus a
margin.  Such loans may be amortized up to 25 to 30 years with a balloon payment
after 10 years. Fixed-rate loans are generally 15 year self amortizing loans, or
5 to 10 year balloons,  with up to 25 to 30 year amortizations.  Adjustable-rate
and  fixed-rate  loans are  generally  made in  amounts  up to 70% to 80% of the
appraised  value of the mortgaged  property.  In making such loans,  the Company
evaluates the mortgage  primarily on the net operating  income  generated by the
real estate to support the debt service. Generally, the Company obtains personal
guarantees of the principals of the borrower as additional security. The Company
also  considers  the financial  resources and income level of the borrower,  the
borrower's experience in owning or managing similar property,  the marketability
of the property and the Company's lending experience, if any, with the borrower.
An origination fee of 0% to 3% is usually charged on such loans. At December 31,
2001,  multi-family loans totaled $20.9 million and commercial real estate loans
totaled $41.6 million of this total loan portfolio.

         Commercial  real estate  lending is generally  deemed to entail greater
risk than  residential  real estate  lending.  The repayment of commercial  real
estate loans is generally dependent on the successful  operation of the property
and the income it produces.  The Company has  established  a  Commercial  Credit
Administration Department to better manage these risks.

         Construction Loans. The Company originates construction loans primarily
for the  construction  of single  family  residences  and to a lesser extent for
commercial property.  Construction loans for single family residences are either
made to individuals or to selected developers.

         With respect to construction  loans to  individuals,  such loans have a
maximum term of 12 to 18 months,  have fixed or variable rates of interest based
upon the prime rate  published in The Wall Street Journal plus a margin and have
loan to value ratios of 80% or less of the appraised  value upon  completion and
generally do not require the  amortization  of principal  during the term.  Upon
completion of construction,  the loans convert to permanent residential mortgage
loans.

         Residential   construction   loans   to   developers   and   commercial
construction loans generally have terms of 12 to 30 months or less, have maximum
loan to value  ratios  between 75% and 80% or less of the  appraised  value upon
completion and generally do not require the amortization of the principal during
the

                                        4


term. The loans are made with floating rates of interest based on the prime rate
(as  published  in the Wall Street  Journal)  plus a margin  adjusted on a daily
basis.  Commercial  construction loans may convert to permanent  commercial term
loans upon  completion  of  construction.  At  December  31,  2001,  residential
construction  loans totaled $8.9 million or 37.6% of the total construction loan
portfolio,  which primarily  consisted of  construction  loans to developers and
commercial  construction  loans  totaled  $4.1  million  or 17.3%  of the  total
construction loan portfolio.

         The Company also originates ground or land loans, both to an individual
to purchase a building lot on which the borrower  intends to build their primary
residence, as well as to developers to purchase lots to build in phases homes at
a later date.  Such loans have terms of 36 months or less with a maximum loan to
value ratio of 65% to 75% of the lower of  appraised  value or sale  price.  The
loans are made with  floating  rates  based on the prime rate plus a margin.  At
December  31, 2001,  land loans  (including  loans to acquire and develop  land)
totaled $10.7 million, or 45.1%, of the total construction loan portfolio.

         Construction  financing  generally  has a higher  degree of credit risk
than 1-4 family residential loans. The risk is dependent largely on the value of
the  property  when  completed  as compared  to the  estimated  cost,  including
interest,  of building the property.  If the estimated value is inaccurate,  the
Company  may  have a  completed  project  with a value  too low to  assure  full
repayment  of  the  loan.  The  Company  has  established  a  Commercial  Credit
Administration Department to better manage these risks.

         Commercial Business Loans. The Company grants commercial business loans
directly  to  business  enterprises  that are  located in its market  area.  The
Company actively targets and markets to small and medium sized  businesses.  The
majority of the loans are for less than $1.0 million.  Such loans generally have
personal  guarantees  of  the  borrower  and  consist  of a  limited  number  of
commercial  lines  of  credit  secured  by real  estate,  some  working  capital
financing secured by accounts receivable and inventory and, to a limited extent,
unsecured lines of credit.  Commercial  business loans originated by the Company
generally  have terms of five years or less and fixed rates or adjustable  rates
tied to the prime  rate plus a  margin.  As of  December  31,  2001,  commercial
business loans amounted to $28.9 million,  of which $4.0 million, or 13.8%, were
backed by the full faith and credit of the U.S. Government.

         Commercial business loans generally are deemed to entail  significantly
greater risk than that which is involved with real estate lending. The repayment
of commercial business loans typically is dependent on the successful operations
and income stream of the borrower.  Such risks can be significantly  affected by
economic  conditions.   In  addition,   commercial  lending  generally  requires
substantially  greater  oversight  efforts  compared to residential  real estate
lending.  In order to better manage these risks,  the Company has  established a
Commercial Credit Administration Department.

         Consumer Loans.  Office of Thrift  Supervision  regulations  permit the
Company to make aggregate secured and unsecured  consumer loans up to 35% of the
Company's  assets.  The Company has established a consumer loan department under
the guidance of an individual with 20 years experience. The Company now offers a
full range of auto loans,  unsecured personal loans and unsecured personal lines
of credit. This department also handles the origination of home equity loans and
lines of credit loans.

         Purchase and Sale of Loans and Loan  Servicing.  The Company has been a
seller and purchaser of whole loans and  participations in the secondary market.
Generally, the Company sells commercial, commercial real estate and construction
loans  and  retains  servicing  for the  loans  sold  whenever  possible.  Loans
purchased  in the  secondary  market by the  Company  are  typically  fixed-rate
residential mortgage loans and purchased, in most cases, with servicing retained
by the seller.  The Company also purchases  commercial  loans,  commercial  real
estate loans, and construction loans in its market area.

                                        5


         The following table sets forth total loans originated, purchased, sold,
and repaid during the periods indicated.



                                                    Year Ended December 31,
                                  -------------------------------------------------------------
                                     2001        2000         1999         1998         1997
                                  ---------   ---------    ---------    ---------    ---------
                                                        (In Thousands)
                                                                      
Total gross loans receivable at
   beginning of period ........   $ 218,811   $ 159,574    $ 135,881    $  98,675    $ 100,775
                                  =========   =========    =========    =========    =========

Loans originated:
  Construction loans ..........      24,926      16,886        7,512    $     360    $   1,570
  Residential and home equity .      47,340      29,007       21,959       26,973       14,795
  Multi-family and commercial
    real estate ...............      16,977      19,288       18,434          438        2,211
  Consumer ....................       1,469         809          228          252          372
  Commercial ..................      28,513      21,299        1,925        1,927          707
                                  ---------   ---------    ---------    ---------    ---------
Total loans originated ........   $ 119,225   $  87,289    $  50,058    $  29,950    $  19,655
                                  ---------   ---------    ---------    ---------    ---------
Loans purchased:
  Residential .................   $      --   $   2,450    $   1,161    $  36,098    $   1,088
  Multi-family and commercial
    real estate ...............          --       9,488        2,400           --           --
  Consumer loans ..............          --         428        4,160           --           --
                                  ---------   ---------    ---------    ---------    ---------
Total loans purchased .........          --      12,366        7,721       36,098        1,088
                                  ---------   ---------    ---------    ---------    ---------

Total loans sold ..............       4,785       4,371        5,237           --          383
                                  ---------   ---------    ---------    ---------    ---------
Loan principal repayments .....      70,500      35,995       28,790       28,509       22,489
                                  ---------   ---------    ---------    ---------    ---------
Other (debits less credits) ...         267         (52)         (59)        (333)          29
                                  ---------   ---------    ---------    ---------    ---------
Net loan activity .............   $  44,207   $  59,237    $  23,693    $  37,206    $  (2,100)
                                  =========   =========    =========    =========    =========
Total gross loans receivable at
  end of period ...............   $ 263,018   $ 218,811    $ 159,574    $ 135,881    $  98,675
                                  =========   =========    =========    =========    =========


         Loans Held For Sale.  The Company  holds as available  for sale certain
residential mortgage loans that have an annual yield determined by management to
be at rates not  compatible  with its asset  management  strategy.  These  loans
conform to Freddie Mac and Fannie Mae guidelines and are readily  salable in the
secondary  market.  At December 31, 2001,  no loans were  classified as held for
sale.

         Loan  Commitments.  The Company  generally  grants  commitments to fund
fixed-rate  single-family  mortgage  loans  for  periods  of up to 90  days at a
specified term and interest rate.  The Company also makes loan  commitments  for
non-conforming  or  commercial  real  estate  loans  for  up to 90  days,  which
generally carry  additional  requirements  for funding.  The total amount of the
Company's  commitments  to  originate  loans as of  December  31, 2001 was $33.0
million.

                                        6


Non-Performing Loans and Problem Assets

         Loan Delinquencies. When a mortgage loan is 30 days or more delinquent,
the borrower is contacted by mail and telephone and payment is requested. If the
delinquency continues, subsequent efforts will be made to contact the delinquent
borrower.  In  certain  instances,  the  Company  may modify the loan or grant a
limited  moratorium on loan payments to enable the borrower to reorganize  their
financial affairs. If the loan continues in a delinquent status for 60 days, the
Company will  initiate  foreclosure  proceedings.  Any property  acquired as the
result of  foreclosure  or by deed in lieu of  foreclosure is classified as real
estate owned ("REO")  until such time as it is sold or otherwise  disposed of by
the  Company.  When REO is  acquired,  it is recorded at the lower of the unpaid
principal  balance of the related loan or its fair market  value less  estimated
costs to sell the property.  Any  write-down of the property at the time that it
is  transferred  to REO is charged to the allowance for losses.  Any  subsequent
write-downs are charged to operations.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status when, in the opinion of management, the collection of additional interest
is doubtful.  The Company continues to accrue for residential  mortgage loans 90
days or more past due,  however a reserve  is set up for such  loans,  reversing
amounts previously credited to income.  Consumer loans generally are charged off
when the loan becomes 90 days or more delinquent. Interest accrued and unpaid at
the time a loan is placed on  non-accrual  status is  charged  against  interest
income.  Subsequent  payments are either  applied to the  outstanding  principal
balance or recorded as  interest  income,  depending  on the  assessment  of the
ultimate  collectibility of the loan. The Company engages a third party for loan
review  twice a year.  The scope of the review is at a minimum  60% of the total
portfolio  and  includes   individual  loan  reviews,   risk  rating   analysis,
concentration analysis,  credit administration review, credit deficiencies,  and
analysis of the allowance.

         Non-Performing  Assets. The following table sets forth information with
respect to the Company's  non-performing  assets for the periods indicated.  The
Company has no loans  categorized  as troubled  debt  restructurings  within the
meaning of the Statement of Financial Accounting Standards ("SFAS") 15.



                                                                  At December 31,
                                                   ----------------------------------------
                                                     2001    2000     1999    1998    1997
                                                   -------  ------  ------- ------- -------
                                                                 (In Thousands)
                                                                     
Loans accounted for on a non-accrual basis......   $2,830    $ --    $ --     $ --    $ --
Accruing loans which are contractually past
 due 90 days or more:
  Residential and home equity...................  $    52    $170    $223     $393    $716
  Construction loans............................       --      --      --       --      --
  Multi-family and commercial real estate.......       --      --      --       --      --
  Commercial....................................      296      --      --       --      --
                                                   ------    ----    ----     ----    ----
Total...........................................   $3,178    $170    $223     $393    $716
                                                   ======    ====    ====     ====    ====
Real estate owned...............................   $   81    $ 47    $104    $  82    $116
                                                   ======    ====    ====     ====    ====
Total non-performing assets.....................   $3,259    $217    $327     $475    $832
                                                   ======    ====    ====     ====    ====
Total non-accrual and accrual loans to
   net loans....................................    1.23%    .08%    .14%     .28%    .74%
                                                   ======    ====    ====     ====    ====
Total non-performing assets to total assets.....     .45%    .03%    .07%     .09%    .30%
                                                   ======    ====    ====     ====    ====


         Classified   Assets.   Management,   in  compliance   with   regulatory
guidelines,  has instituted an internal loan review  program,  whereby loans are
classified as special mention, substandard, doubtful or

                                        7



loss.  When a loan is  classified  as  substandard  or doubtful,  management  is
required to establish a general  valuation  reserve for loan losses in an amount
that is deemed prudent.  General allowances represent loss allowances which have
been established to recognize inherent risk associated with lending  activities,
but which,  unlike  specific  allowances,  have not been allocated to particular
problem  assets.  When  management  classifies a loan as a loss asset, a reserve
equal to 100% of the loan balance is required to be  established  or the loan is
to be charged-off.

         An asset is considered "substandard" if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.   "Substandard"   assets  include  those  characterized  by  the  "distinct
possibility"  that the  insured  institution  will  sustain  "some  loss" if the
deficiencies are not corrected.  Assets classified as "doubtful" have all of the
weaknesses   inherent  in  those  classified   "substandard,"   with  the  added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," "highly  questionable and improbable," on the basis of currently existing
facts, conditions,  and values. Assets classified as "loss" are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
which do not currently expose the insured  institution to a sufficient degree of
risk to  warrant  classification  in one of the  aforementioned  categories  but
possess  credit  deficiencies  or  potential   weaknesses  are  required  to  be
designated "special mention" by management.

         Substandard  classified  assets include one  non-performing  commercial
real estate loan for $2.8 million with a $707,000 valuation allowance.

         The  following  table sets  forth the  Company's  classified  assets in
accordance with its classification system.


                                             At December 31, 2001
                                             --------------------
                                            (Dollars in thousands)
        Special Mention..............               $1,433
        Substandard..................                3,383
        Doubtful ....................                   40
        Loss ........................                   --
                                                    ------
                                                    $4,856
                                                    ======

         Allowance for Losses on Loans. The Company's  management  evaluates the
need to establish  reserves  against  losses on loans and other assets each year
based on estimated losses on specific loans and on any real estate held for sale
or investment when a finding is made that a loss is estimable and probable. Such
evaluation  includes a review of all loans for which full collectibility may not
be reasonably assured and considers,  among other matters,  the estimated market
value of the  underlying  collateral of problem  loans,  prior loss  experience,
economic  conditions and overall portfolio quality.  These provisions for losses
are charged against earnings in the year they are established.

         The Company  monitors its allowance for loan losses and makes additions
to the allowance as economic conditions  dictate.  The allowance for loan losses
is maintained at a level that represents  management's  best estimates of losses
in the loan  portfolio  at the  balance  sheet  date.  However,  there can be no
assurance  that the  allowance for losses will be adequate to cover losses which
may be realized in the future and that additional provisions for losses will not
be required.

                                        8



         The  following  table  sets  forth  information  with  respect  to  the
Company's allowance for loan losses at the dates indicated:



                                                                     At December 31,
                                           -----------------------------------------------------------------
                                              2001          2000          1999          1998          1997
                                           ---------     ---------     ---------     ---------     ---------
                                                                (Dollars in Thousands)

                                                                                  
Total loans outstanding, net(1) ........   $ 259,220     $ 215,832     $ 157,233     $ 133,908     $  96,280
                                           =========     =========     =========     =========     =========
Average loans outstanding, net(1) ......   $ 238,164     $ 184,915     $ 144,808     $ 110,059     $ 101,472
                                           =========     =========     =========     =========     =========

Allowance balances
  (at beginning of  period) ............   $   1,682     $   1,234     $   1,036     $     783     $     577

Provision ..............................         847           480           240           270           120
Net (Charge-offs) recoveries:
  Residential ..........................         (18)          (32)          (42)          (17)           86
                                           ---------     ---------     ---------     ---------     ---------
Allowance balance (at end of period) ...   $   2,511     $   1,682     $   1,234     $   1,036     $     783
                                           =========     =========     =========     =========     =========

Allowance for loan losses as a percent
  of total loans outstanding ...........         .97%          .78%          .78%          .77%          .81%
                                           =========     =========     =========     =========     =========
Net loans charged off (recovery) as
  a percent of average loans outstanding         .01%          .02%          .03%          .01%         (.08)%
                                           =========     =========     =========     =========     =========


(1)  Does not include loans available for sale.

                                        9


         Analysis of the  Allowance for Loan Losses.  The  following  table sets
forth the  breakdown of the  allowance  for loan losses by loan category and the
percent of loans in each  category  to total  loans  receivable  for the periods
indicated.  The allocation of the allowance to each category is not  necessarily
indicative of future  losses and does not restrict the use of the  allowances to
absorb losses in any category.



                                                                         At December 31,
                                 ---------------------------------------------------------------------------------------------------
                                       2001              2000                 1999               1998                 1997
                                 ------------------ ------------------  ------------------  -------------------  -------------------
                                         Percent of         Percent of          Percent of           Percent of          Percent of
                                          Loans to           Loans to            Loans to             Loans to            Loans to
                                           Total              Total               Total                Total               Total
                                  Amount   Loans    Amount    Loans     Amount    Loans     Amount     Loans     Amount    Loans
                                  ------   -----    ------    -----     ------    -----     ------     -----     ------    -----
                                                                 (Dollars in Thousands)
                                                                                          
Residential and home equity(1).. $  256     64.67%  $  475     67.84%   $  470     77.65%   $  487      86.64%    $234      82.39%
Multi-family and commercial
  real estate(2)................  1,689     23.77    1,060     25.03       709     18.72       549      12.91      549      16.87
Consumer loans..................     33       .58        -       .40         -       .19         -        .25        -        .41
Commercial loans................    533     10.97      147      6.73        55      3.44         -        .20        -        .33
                                 ------    ------   ------    ------    ------    ------    ------     ------     ----     ------
  Total allowance............... $2,511    100.00%  $1,682    100.00%   $1,234    100.00%   $1,036     100.00%    $783     100.00%
                                 ======    ======   ======    ======    ======    ======    ======     ======     ====     ======


- ----------------
(1)  Includes construction loans.
(2)  Includes $707 valuation allowance related to $2,800 of impaired loans.

                                       10


Investment Activities

         The  Company  is  required  under  federal  regulation  to  maintain  a
sufficient level of liquid assets (including specified short-term securities and
certain other investments), as determined by management and defined and reviewed
for adequacy by the OTS during its regular examinations.  The OTS, however, does
not prescribe by regulation a minimum amount or percentage of liquid assets. The
level of liquid assets varies depending upon several factors, including: (i) the
yields  on  investment  alternatives,  (ii)  management's  judgment  as  to  the
attractiveness of the yields then available in relation to other  opportunities,
(iii) expectation of future yield levels,  and (iv) management's  projections as
to the  short-term  demand  for funds to be used in loan  origination  and other
activities.

         Investment  securities,   including  mortgage-backed   securities,  are
classified  at the time of  purchase,  based upon  management's  intentions  and
abilities, as securities held to maturity or securities available for sale. Debt
securities  acquired  with  the  intent  and  ability  to hold to  maturity  are
classified  as held to  maturity  and  are  stated  at  cost  and  adjusted  for
amortization of premium and accretion of discount,  which are computed using the
level yield method and recognized as adjustments of interest income.  Other debt
securities are classified as available for sale to serve principally as a source
of  liquidity.  Securities  classified  as trading are  securities  owned by TGH
Securities, the Company's wholly owned broker dealer subsidiary.

         Current  regulatory  and  accounting  guidelines  regarding  investment
securities  (including  mortgage  backed  securities)  require  the  Company  to
categorize  securities as "held to maturity," "available for sale" or "trading."
As of December 31, 2001, the Company had securities classified as "available for
sale" in the amount of $315.3 million and securities  classified as "trading" in
the amount of $14.3 million.  Securities  classified as "available for sale" are
reported for financial reporting purposes at fair value with net changes in fair
value from period to period  included as a separate  component of  stockholders'
equity,  net of income  taxes.  Securities  classified as trading are carried at
fair value and are recorded on a trade date basis.  At December  31,  2001,  the
Company's  securities available for sale had an amortized cost of $312.6 million
and fair value of $315.3 million (unrealized gain/loss of $2.6 million). Changes
in the fair value of  securities  available for sale do not affect the Company's
income. In addition,  changes in the fair value of securities available for sale
do not affect the Bank's  regulatory  capital  requirements  or its loan-to- one
borrower limit.

         At December 31, 2001, the Company's investment portfolio policy allowed
investments in instruments  such as: (i) U.S.  Treasury  obligations,  (ii) U.S.
federal agency or federally sponsored agency obligations,  (iii) mortgage-backed
securities,  (iv) banker's  acceptances,  (v) certificates of deposit,  and (vi)
investment grade corporate bonds, and commercial paper, (vii) equity securities,
(viii)  trust  preferred  certificates,  and (ix)  mutual  funds.  The  board of
directors may authorize additional investments.

         As a source  of  liquidity  and to  supplement  the  Company's  lending
activities, the Company has invested in residential  mortgage-backed securities.
Mortgage-backed  securities can serve as collateral for borrowings and,  through
repayments,  as a source of liquidity.  Mortgage-backed  securities  represent a
participation  interest in a pool of  single-family  or other type of mortgages.
Principal  and  interest  payments  are passed  from the  mortgage  originators,
through  intermediaries  (generally  quasi-governmental  agencies) that pool and
repackage  the   participation   interests  in  the  form  of  securities.   The
quasi-governmental  agencies  guarantee the payment of principal and interest to
investors and include Freddie Mac, Fannie Mae, and Ginnie Mae.

                                       11


         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying  pool of mortgages can be composed of either fixed rate or adjustable
rate mortgage  loans.  Mortgage-backed  securities are generally  referred to as
mortgage participation certificates or pass-through  certificates.  The interest
rate risk  characteristics of the underlying pool of mortgages (i.e., fixed rate
or adjustable  rate) and the prepayment  risk, are passed on to the  certificate
holder. The life of a mortgage-backed pass-through security is equal to the life
of the underlying  mortgages.  Expected  maturities will differ from contractual
maturities due to scheduled  repayments and because borrowers may have the right
to  call  or  prepay   obligations   with  or  without   prepayment   penalties.
Mortgage-backed securities issued by Freddie Mac, Fannie Mae and Ginnie Mae make
up a majority of the pass-through certificates market.

         Real  estate   mortgage   investment   conduits   ("REMICs")  are  also
mortgage-backed  securities.  REMICs held by the  Company at  December  31, 2001
consisted of floating-rate tranches, in the amount of $1.4 million. The interest
rate  of all of the  Company's  floating-rate  securities  adjusts  monthly  and
provides the institution  with net interest  margin  protection in an increasing
market interest rate environment. The securities are backed by mortgages on one-
to four-family  residential real estate and have contractual maturities up to 30
years.  At December 31, 2001,  none of these  securities  are deemed to be "High
Risk" according to Federal Financial Institutions  Examination Council ("FFIEC")
guidelines  which have been adopted by the OTS.  The  securities  are  primarily
companion  tranche to "PACs" and "TACs".  PACs and TACs  (Planned  and  Targeted
Amortization  Classes) are designed to provide a specific principal and interest
cash-flow.  Principal  payments that are received in excess of the amount needed
for the PACs and TACs is allocated to the companion  tranche.  When the PACs and
TACs are  repaid  in  full,  all  principal  is then  used to pay the  companion
tranche.

         Investment Portfolio. The following table sets forth the carrying value
(fair value or  amortized  cost,  as  applicable)  of the  Company's  investment
securities  portfolio,   short-term  investments,  FHLB  stock,  mortgage-backed
securities, and trading securities at the dates indicated.


                                                   At December 31,
                                       ------------------------------------
                                         2001          2000          1999
                                       --------      --------      --------
                                                 (In Thousands)
Investment Securities:
 Trading securities(1)(2).............  $14,261      $ 28,034      $     --
                                        -------      --------      --------
 FHLB and Freddie Mac bonds(5)........   15,201        16,203        13,661
 Other agencies(3)(4)(5)..............      769        47,874        45,192
 Municipal bonds(3)(5)................   48,623        46,101        37,129
 Mutual funds(3)......................    1,530         1,439         1,345
 Capital trust securities(1)..........    8,040        10,727        11,340
 Subordinated debt(1).................      750           750           750
                                       --------      --------      --------
   Total investment securities........   74,913       123,094       109,417
                                       --------      --------      --------
Interest-bearing deposits.............   18,814        16,188        17,703
FHLB of Pittsburgh stock..............    8,844         8,594         8,844
Mortgage-backed securities(3).........  299,216       258,870       204,706
Equity investments(1).................    4,989         5,104         6,046
                                       --------      --------      --------
   Total Investments.................. $421,037      $439,884      $346,716
                                       ========      ========      ========

(footnotes on next page.)
                                       12


- ---------------
(1)  Consists of investments held by the Company and not the Bank.
(2)  Classified as trading and carried at approximate fair value.
(3)  Classified as available for sale and carried at fair value.
(4)  Consists  of  Fannie  Mae and  Freddie  Mac,  and  Student  Loan  Marketing
     Association debentures and certificates of deposit.
(5)  On  May  31,  2001,  the  Company  reclassified  $75,446  of  certain  U.S.
     government  agency  securities,  FHLB and Freddie  Mac bonds and  municipal
     bonds from available for sale to be held to maturity.

                                       13


         Investment Portfolio Maturities. The following table sets forth certain
information   regarding  the  carrying  values,   weighted  average  yields  and
maturities of the Company's investment and mortgage-backed  securities portfolio
at December  31, 2001.  The table does not include  trading  securities,  equity
investments,  interest bearing deposits,  federal funds sold and FHLB stock, and
does not take into  consideration  the effects of  scheduled  repayments  or the
effects of possible prepayments.




                        One Year or Less   One to Five Years  Five to Ten Years   More than Ten Years  Total Investment Securities
                        ----------------   -----------------  -----------------   -------------------  ---------------------------
                        Carrying  Average  Carrying  Average  Carrying  verage    Carrying   Average   Carrying   Average    Fair
                         Value    Yield(%)  Value    Yield(%)  Value    ield(%)     Value    Yield(%)   Value     Yield(%)   Value
                         -----    --------  -----    --------  -----    -------     -----    --------   -----     --------   -----
                                                           (Dollars in Thousands)
                                                                                        
FHLB and Freddie
  Mac bonds
  and notes...........  $   --       --%   $ --         --%     $   --      --%   $ 15,201    6.32%    $15,201     6.32%  $ 14,408
Municipal bonds(1)....      --       --      --         --         777    5.32      47,846    5.13      48,623     5.13     48,150
Mutual funds..........   1,530     6.16      --         --          --      --          --      --       1,530     6.16      1,530
Capital trust
  securities..........      --       --      --         --       2,282    6.78       5,758    8.67       8,040     8.09      8,040
Subordinated debt.....      --       --     750       8.25          --      --          --      --         750     8.25        750
Other.................     769     3.60      --         --          --      --          --      --         769     3.60        769

Mortgage-backed
securities:
  Ginnie Mae
    pass-through......      --       --      --         --          --      --     108,837    6.31     108,837     6.31    108,837
  Fannie Mae
    pass-through......      --       --      --         --       2,815    4.98     112,295    5.84     115,110     5.81    115,110
  Freddie Mac
    pass-through......      --       --      --         --       1,736    8.00      64,856    5.27      66,592     5.34     66,592
  Freddie Mac REMICs..      --       --      --         --          --      --       4,773    7.03       4,773     7.03      4,773
  FHLMC CMO...........      --       --      --         --          --      --       3,904    5.79       3,904     5.79      3,904
                        ------             ----                 ------            --------            --------            --------
  Total...............  $2,299     5.31%   $750       8.25%     $7,610    2.58%   $363,470    4.93%   $374,129     4.92%  $372,863
                        ======     ====    ====       ====      ======    ====    ========    ====    ========     ====   ========


- ---------------
(1)  Tax exempt securities are presented on a coupon basis.

                                       14


Sources of Funds

         General.  Deposits  are the  major  source of the  Company's  funds for
lending and other  investment  purposes.  In addition to  deposits,  the Company
derives funds from the amortization,  prepayment or sale of loans, maturities of
investment securities and operations.  Scheduled loan principal repayments are a
relatively  stable source of funds,  while deposit inflows and outflows and loan
prepayments are  significantly  influenced by general  interest rates and market
conditions. The Company can also borrow from the Federal Home Loan Bank ("FHLB")
of Pittsburgh.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within the  Company's  primary  market area through the offering of a broad
selection of deposit  instruments  including  checking,  regular savings,  money
market deposits,  term certificate accounts and individual  retirement accounts.
Deposit account terms vary according to the minimum balance  required,  the time
periods  the funds must  remain on deposit and the  interest  rate,  among other
factors.  The Company  regularly  evaluates the internal cost of funds,  surveys
rates  offered  by  competing  institutions,  reviews  the  Company's  cash flow
requirements  for lending and  liquidity  and executes  rate changes when deemed
appropriate.  The Company does not obtain  funds  through  brokers,  nor does it
solicit funds outside the Commonwealth of Pennsylvania or the State of Delaware.

         Jumbo Certificates of Deposit. The following table indicates the amount
of the Company's  certificates  of deposit of $100,000 or more by time remaining
until maturity as of December 31, 2001.


                                                   Certificates
          Maturity Period                          of Deposits
          ---------------                          -----------
                                                 (In Thousands)

          Within three months.................       $ 6,946
          Three through six months............         8,497
          Six through twelve months...........        10,729
          Over twelve months..................         8,434
                                                     -------
                                                     $34,606
                                                     =======

Borrowings

         Deposits are the primary  source of funds of the Company's  lending and
investment activities and for its general business purposes. The Bank may obtain
advances from the FHLB of Pittsburgh to supplement its supply of lendable funds.
Advances  from the FHLB of Pittsburgh  are typically  secured by a pledge of the
Bank's  stock in the FHLB of  Pittsburgh  and a portion of the  Company's  first
mortgage loans and certain other assets.  The following table sets forth certain
information as to FHLB advances at the dates indicated.

                                       15




                                                                As of and For the
                                                             Year Ended December 31,
                                                     -------------------------------------
                                                       2001            2000       1999
                                                     --------        --------   --------
                                                           (Dollars In Thousands)

                                                                     
FHLB advances....................................... $176,884        $171,884   $176,884
Weighted average interest rate of FHLB advances.....     5.32%           5.30%      5.03%
Maximum amount of advances at any month end......... $201,884        $206,884   $176,884
Average amount of advances.......................... $179,736        $174,901   $154,801
Weighted average interest rate of average amount
    of advances.....................................     5.34%           5.59%      5.14%


Subsidiaries

TGH Corp.

         TGH Corp., a Delaware Corporation, was organized by the Company in 1999
to hold certain  investments.  TGH Corp. is not a material part of the Company's
operations.

TGH Securities

         TGH Securities, a Pennsylvania  corporation,  was formed by the Company
in February 2000,  and commenced  business on May 23, 2000.  TGH  Securities,  a
registered broker-dealer, buys and sells short- term municipal bonds.

Other Subsidiaries

         The Bank has three subsidiaries,  Ridge Service  Corporation,  which is
inactive, Montgomery Service Corporation,  which manages a small commercial real
estate property and invests in small business investment  companies,  and Roxdel
Corp.,  which holds  investments.  Such subsidiaries were not a material part of
the Bank's operations.

Personnel

         As of December 31, 2001, the Company had 120 full-time employees and 32
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit. The Company believes its relationship  with its employees to be
satisfactory.

Regulation

         Set forth below is a brief  description of certain laws which relate to
the regulation of the Company and the Bank. The description  does not purport to
be complete and is qualified in its entirety by reference to applicable laws and
regulations.

                                       16


Regulation of the Company

         General.  The Company is a unitary  thrift holding  company  subject to
regulatory  oversight  by the OTS. As such,  the Company is required to register
and file reports with the OTS and is subject to regulation  and  examination  by
the OTS. In addition, the OTS has enforcement authority over the Company and its
non-savings association subsidiaries,  should such subsidiaries be formed, which
authority  also  permits the OTS to restrict  or  prohibit  activities  that are
determined  to be a serious risk to the  subsidiary  savings  association.  This
regulation  and  oversight  is  intended  primarily  for the  protection  of the
depositors of the Bank and not for the benefit of stockholders of the Company.

         As a unitary  thrift  holding  company,  the Company  generally  is not
subject to any restrictions on its business activities.  The  Gramm-Leach-Bliley
Act (the "GLB Act"),  enacted in November 1999,  terminated the "unitary  thrift
holding company"  exemption from activity  restrictions on a prospective  basis.
However,  the GLB Act grandfathers  companies that were unitary savings and loan
holding  companies prior to May 4, 1999. The Company  acquired the Bank prior to
May 4, 1999. As a result, the Company's freedom from activity  restrictions as a
unitary thrift holding company were not affected by the GLB Act. However, if the
Company  were to  acquire  control of an  additional  savings  association,  its
business  activities would be subject to restriction under the Home Owners' Loan
Act. Furthermore,  if the Company were in the future to sell control of the Bank
to  any  other  company,  such  company  would  not  succeed  to  the  Company's
grandfathered status under the GLB Act and would be subject to the same activity
restrictions.  The continuation of the Company's  exemption from restrictions on
business  activities as a unitary thrift holding  company is also subject to the
Company's  continued  compliance with the Qualified  Thrift Lender ("QTL") test.
See "- Regulation of the Bank - Qualified Thrift Lender Test."

Regulation of the Bank

         General.  Set forth below is a brief  description  of certain laws that
relate to the  regulation of the Bank.  The  description  does not purport to be
complete and is qualified  in its entirety by reference to  applicable  laws and
regulations.  As a federally chartered,  SAIF-insured  savings association,  the
Bank is  subject  to  extensive  regulation  by the OTS  and the  FDIC.  Lending
activities and other  investments must comply with various federal statutory and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Federal Reserve Board.

         The OTS,  regularly  examines  the Bank and  prepares  reports  for the
consideration  of the Bank's  Board of Directors  on any  deficiencies  that are
found in the Bank's operations.  The Bank's relationship with its depositors and
borrowers  is also  regulated  to a great  extent  by  federal  and  state  law,
especially in such matters as the ownership of savings accounts and the form and
content of the Bank's mortgage documents.

         The Bank must file reports with the OTS  concerning  its activities and
financial  condition,  in addition to obtaining  regulatory  approvals  prior to
entering into certain transactions such as mergers with or acquisitions of other
savings   institutions.   This   regulation   and   supervision   establishes  a
comprehensive  framework of activities in which an institution can engage and is
intended primarily for the protection of the SAIF and depositors. The regulatory
structure  also  gives  the  regulatory   authorities  extensive  discretion  in
connection with their  supervisory  and  enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the establishment of adequate loan loss reserves for regulatory purposes.

                                       17


         Insurance of Deposit  Accounts.  The deposit  accounts held by the Bank
are insured by the SAIF to a maximum of  $100,000  for each  insured  member (as
defined by law and  regulation).  Insurance of deposits may be terminated by the
FDIC  upon a finding  that the  institution  has  engaged  in unsafe or  unsound
practices,  is in an unsafe or unsound  condition to continue  operations or has
violated any applicable law, regulation, rule, order or condition imposed by the
FDIC or the institution's primary regulator.

         The Bank is required to pay insurance premiums based on a percentage of
its insured  deposits to the FDIC for insurance of its deposits by the SAIF. The
FDIC has set the deposit insurance assessment rates for SAIF-member institutions
for the  first  six  months  of 2002 at 0% to .027% of  insured  deposits  on an
annualized basis, with the assessment rate for most savings  institutions set at
0%. In addition,  all FDIC-insured  institutions are required to pay assessments
to the FDIC at an annual rate of approximately .019% of insured deposits to fund
interest  payments on bonds issued by the  Financing  Corporation  ("FICO"),  an
agency of the Federal government  established to recapitalize the predecessor to
the SAIF. These assessments will continue until the FICO bonds mature in 2017.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets for savings  institutions  that receive the highest  supervisory
rating for safety and  soundness and 4% of total  adjusted  assets for all other
thrifts,  and (3) risk-based capital equal to 8% of total risk-weighted  assets.
At December 31, 2001,  the Bank was in compliance  with its  regulatory  capital
requirements.

         For  purposes  of the OTS  capital  regulations,  tangible  capital  is
defined as core  capital  less all  intangible  assets,  less  certain  mortgage
servicing  rights and less  certain  investments.  Core,  or Tier 1,  capital is
defined as common stockholders' equity,  noncumulative perpetual preferred stock
and minority  interests  in the equity  accounts of  consolidated  subsidiaries,
certain  nonwithdrawable   accounts  and  pledged  deposits  of  mutual  savings
associations and qualifying supervisory goodwill, less nonqualifying  intangible
assets, certain mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance  of  total  risk-based  capital  of  8%  of  risk-weighted   assets.
Risk-based  capital  equals  the  sum of core  and  supplementary  capital.  The
components  of  supplementary  capital  include,  among other items,  cumulative
perpetual preferred stock,  perpetual  subordinated debt, mandatory  convertible
subordinated  debt,  intermediate-term  preferred  stock,  the  portion  of  the
allowance for loan losses not designated for specific loan losses, and up to 45%
of unrealized gains on equity securities.  The portion of the allowance for loan
and lease losses includable in supplementary  capital is limited to a maximum of
1.25% of risk-weighted assets. Overall, supplementary capital is limited to 100%
of core capital. A savings  association must calculate its risk-weighted  assets
by multiplying each asset and off-balance  sheet item by various risk factors as
determined  by the OTS,  which  range  from 0% for  cash to 100% for  delinquent
loans,  property  acquired  through  foreclosure,  commercial  loans,  and other
assets.

         In addition to the above  regulatory  capital  requirements,  the OTS's
prompt corrective action regulation  classifies savings  associations by capital
levels and provides that the OTS will take various corrective actions, including
imposing significant operational restrictions,  against any thrift that fails to
meet  the  regulation's  capital  standards.  Under  this  regulation,  a  "well
capitalized"  savings  association  is one that has a total  risk-based  capital
ratio of at least 10%, a Tier 1  risk-based  capital  ratio of at least 6% and a
leverage  capital  ratio  of 5%,  and is not  subject  to any  capital  order or
directive.  A thrift is deemed  "adequately  capitalized"  category  if it has a
total risk-based capital ratio of at least 8%, a Tier 1 risk-based

                                       18


capital  ratio of at least  4%,  and a  leverage  capital  ratio of at least 4%.
Institutions  with lower  capital  levels  are deemed to be  "undercapitalized,"
"significantly  undercapitalized" or "critically undercapitalized," depending on
their   capital   levels.   A  thrift  that  falls   within  any  of  the  three
undercapitalized  categories is subject to severe regulatory sanctions under the
prompt  corrective  action  regulation.  At  December  31,  2001,  the  Bank was
classified as "well capitalized."

         Dividend and Other Capital  Distribution  Limitations.  The OTS imposes
various  restrictions or requirements on the ability of savings  institutions to
make capital distributions, including cash dividends.

         A savings  association,  such as the Bank,  that is a  subsidiary  of a
unitary  thrift holding  company,  must file an application or a notice with the
OTS at least 30 days before making a capital distribution.  Savings associations
are not  required  to file  an  application  for  permission  to make a  capital
distribution  and need only file a notice if the following  conditions  are met:
(1) they are eligible for expedited  treatment under OTS  regulations,  (2) they
would  remain  adequately  capitalized  after the  distribution,  (3) the annual
amount of capital  distribution does not exceed net income for that year to date
added to retained net income for the two  preceding  years,  and (4) the capital
distribution  would not violate any  agreements  between the OTS and the savings
association  or any OTS  regulations.  Any  other  situation  would  require  an
application to the OTS.

         The OTS may disapprove an application or notice if the proposed capital
distribution   would:  (i)  make  the  savings   association   undercapitalized,
significantly  undercapitalized,  or  critically  undercapitalized;  (ii)  raise
safety  or  soundness  concerns;  or (iii)  violate  a  statue,  regulation,  or
agreement  with  the OTS (or  with  the  FDIC),  or a  condition  imposed  in an
OTS-approved application or notice. Further, a federal savings association, like
the  Bank,  cannot  distribute   regulatory  capital  that  is  needed  for  its
liquidation account.

         Qualified Thrift Lender Test.  Federal savings  institutions  must meet
one of two Qualified Thrift Lender ("QTL") tests. To qualify as a QTL, a savings
institution must either (i) be deemed a "domestic building and loan association"
under the Internal  Revenue Code by maintaining at least 60% of its total assets
in specified types of assets,  including cash,  certain  government  securities,
loans  secured  by and  other  assets  related  to  residential  real  property,
educational loans and investments in premises of the institution or (ii) satisfy
the statutory QTL test set forth in the Home Owner's Loan Act by  maintaining at
least 65% of its "portfolio  assets" in  certain"Qualified  Thrift  Investments"
(defined  to include  residential  mortgages  and  related  equity  investments,
certain  mortgage-related  securities,  small business loans,  student loans and
credit card loans, and 50% of certain community development loans). For purposes
of the  statutory QTL test,  portfolio  assets are defined as total assets minus
intangible assets,  property used by the institution in conducting its business,
and liquid  assets  equal to 10% of total  assets.  A savings  institution  must
maintain its status as a QTL on a monthly basis in at least nine out of every 12
months.  A failure to qualify  as a QTL would  result in a number of  sanctions,
including certain operating restrictions.  At December 31, 2001, the Bank was in
compliance with its QTL requirement.

         Federal  Home  Loan  Bank  System.  The Bank is a member of the FHLB of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  the  home
financing credit function of savings associations. Each FHLB serves as a reserve
or  central  bank for its  members  within  its  assigned  region.  It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB  System.  It makes loans to members  (i.e.,  advances) in  accordance  with
policies and procedures established by the Board of Directors of the FHLB.

                                       19


         As a member, the Bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount  equal to the  greater of 1% of its  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations at the beginning of each year or 5% of the Bank's  advances from the
FHLB. At December 31, 2001, the Bank was in compliance with this requirement.

         Federal  Reserve  System.   The  Federal  Reserve  Board  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction  accounts (primarily  checking,  NOW, and Super
NOW checking accounts) and non-personal time deposits.  The balances  maintained
to meet the reserve  requirements  imposed by the Federal  Reserve  Board may be
used to satisfy  the  liquidity  requirements  that are  imposed by the OTS.  At
December 31, 2001, the Bank was in compliance  with these Federal  Reserve Board
requirements.

Item 2. Properties
- ------------------

         The Company  conducts its business  through its  administrative  office
located in Philadelphia,  Pennsylvania  and its 12 branch  locations  throughout
Philadelphia,  Chester,  Montgomery,  and Delaware  counties,  Pennsylvania  and
Wilmington,  Delaware.  Seven of the Company's office and branch  facilities are
owned by the  Company and 5 branch  facilities  are  leased.  Management  of the
Company considers the physical condition of each of the Company's administrative
and branch  offices to be good and  adequate  for the  conduct of the  Company's
business.

Item 3.  Legal Proceedings
- -------  -----------------

         The Company is  periodically  involved as a plaintiff  or  defendant in
various  legal  actions,   such  as  actions  to  enforce  liens,   condemnation
proceedings on properties in which the Company holds mortgage interests, matters
involving the making and servicing of mortgage loans and other matters  incident
to the Company's business.  In the opinion of management,  none of these actions
individually  or in the  aggregate  is believed to be material to the  financial
condition or results of operations of the Company.

Item 4.  Submission of Matters to a Vote of Security Holders
- -------  ---------------------------------------------------

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter of the fiscal year ended December 31, 2001.

                                     Part II

Item 5.  Market for the Company's Common Equity and Related Stockholder Matters
- -------  ----------------------------------------------------------------------

         The information  contained in "Management's  Discussion and Analysis of
Financial  Operations",  is  incorporated  herein by reference.  The Company had
approximately  900 holders of record as of March 4, 2002.  The  Company's  stock
trades on the Nasdaq stock market under the symbol "THTL."

Item 6.  Selected Financial Data
- -------  -----------------------

         The information contained in the table captioned "Selected Consolidated
Financial Data" in the Annual Report is incorporated herein by reference.

                                       20


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
- ------- ------------------------------------------------------------------------
        of Operations
        -------------

         The  information  contained  in  the  section  captioned  "Management's
Discussion  and  Analysis  of  Financial  Operations"  in the  Annual  Report is
incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk
- --------  ----------------------------------------------------------

         The information contained in the sections captioned "Market Rate Risk",
"Gap table",  and "Net  Portfolio  Value" in the Annual Report are  incorporated
herein by reference.

Item 8.  Financial Statements and Supplementary Data
- -------  -------------------------------------------

         The Company's  consolidated  financial statements listed in Item 14 are
incorporated herein by reference.

Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
- -------  -----------------------------------------------------------------------
         Financial Disclosure
         --------------------

         None.

                                    Part III

Item 10.  Directors and Executive Officers of the Company
- --------  -----------------------------------------------

         The information  contained under the sections  captioned "Section 16(a)
Beneficial  Ownership  Reporting  Compliance"  and  "Proposal  I" - "Election of
Directors" and "-  Biographical  Information"  in the 2002 Proxy  Statement (the
"Proxy Statement") are incorporated herein by reference.

Item 11.  Executive Compensation
- --------  ----------------------

         The information  contained under the section  captioned  "Proposal I --
Election  of  Directors  - Director  and  Executive  Compensation"  in the Proxy
Statement is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
- --------  --------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners
                  -----------------------------------------------
                  Information  required by this item is  incorporated  herein by
                  reference  to the Section  captioned  "Voting  Securities  and
                  Principal  Holders  Thereof -- Security  Ownership  of Certain
                  Beneficial Owners" of the Proxy Statement.

         (b)      Security Ownership of Management
                  --------------------------------

                  Information  required by this item is  incorporated  herein by
                  reference to the sections  captioned  "Voting  Securities  and
                  Principal  Holders  Thereof -- Security  Ownership  of Certain
                  Beneficial  Owners" and  "Proposal I -- Election of Directors"
                  of the Proxy Statement.

         (c)      Management of the Company knows of no arrangements,  including
                  any pledge by any person of  securities  of the  Company,  the
                  operation of which may at a subsequent date result in a change
                  in control of the Company.

                                       21



Item 13.  Certain Relationships and Related Transactions
- --------  ----------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section  captioned  "Proposal I -- Election of  Directors"  and
"Voting Securities and Principal Holders Thereof" of the Proxy Statement.

                                     Part IV

Item 14.  Exhibits, Financial Statements, and Reports on Form 8-K
- --------  -------------------------------------------------------

     (a)  Listed below are all financial  statements  and exhibits filed as part
          of this report, and are incorporated by reference.

     1.   The consolidated statements of financial conditions of the Company and
          subsidiaries  as of  December  31,  2001  and  2000,  and the  related
          consolidated statements of income, changes in stockholders' equity and
          cash  flows  for each of the  years in the  three  year  period  ended
          December 31, 2001, together with the related notes and the independent
          auditors' report of Deloitte & Touche LLP independent certified public
          accountants.

     2.   Schedules omitted as they are not applicable.

     3.   Exhibits

         The following Exhibits are filed as part of this report:

           3(i)    Articles of Incorporation****
           3(ii)   Amended Bylaws
           4.1     Shareholder Rights Plan**
          10.1     1992 Stock Option Plan of Roxborough-Manayunk Federal Savings
                     Bank*
          10.2     1992 Management Stock Bonus Plan of Roxborough-Manayunk Bank*
          10.3     1994 Stock Option Plan of Roxborough-Manayunk Bank*
          10.4     1994 Management Stock Bonus Plan of Roxborough-Manayunk Bank*
          10.5     Employment Agreement with John F. McGill, Jr.****
          10.6     Employment Agreement with Jerry Naessens*
          10.7     1999 Stock Option Plan ***
          10.8     1999 Restricted Stock Plan***
          13       Portions of the 2001 Annual Report to Stockholders
          21       Subsidiaries of the Company (See "Item 1 - Business")
          23       Consent of Deloitte & Touche LLP

     (b)  No  Reports  on Form 8-K were  filed  during  the last  quarter of the
          fiscal year covered by this Report.

- -----------------
*    Incorporated  by  reference  to the  identically  numbered  exhibit  to the
     Company's Form S-1 Registration  Statement No. 333-48749 filed on March 27,
     1998.
**   Incorporated  by reference to Exhibit 1 to the Company's  Form 8-A filed on
     September 30, 1999.
***  Incorporated by reference to the appropriate exhibit of the Company's proxy
     material filed on June 21, 1999.
**** Incorporated  by reference to the  identically  number exhibits to the Form
     10-K for December 31, 1999 filed on March 30, 2000.

                                       22


                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange  Act of 1934,  the  Company has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized as of March 12, 2002

                                            THISTLE GROUP HOLDINGS, CO.




                                          By: /s/John F. McGill, Jr.
                                              ----------------------------------
                                              John F. McGill, Jr., President and
                                              Chief Executive Officer
                                              (Duly Authorized Representative)

         Pursuant to the  requirement  of the  Securities  Exchange Act of 1934,
this report has been signed below on March 12, 2002 by the following  persons on
behalf of the Company and in the capacities indicated.




                                         
/s/John F. McGill, Jr.                       /s/Jerry A. Naessens
- -----------------------------------          --------------------------------------------
John F. McGill, Jr.                          Jerry A. Naessens
President, Chief Executive Officer,          Chief Financial Officer and Director
and Chairman                                 (Principal Financial and Accounting Officer)
(Principal Executive Officer)



/s/Francis E. McGill, III                    /s/Add B. Anderson, Jr.
- -----------------------------------          --------------------------------------------
Francis E. McGill, III                       Add B. Anderson, Jr.
Secretary and Director                       Director



/s/James C. Hellauer                         /s/William A. Lamb
- -----------------------------------          --------------------------------------------
James C. Hellauer                            William A. Lamb
Director                                     Director


/s/Charles A. Murray
- -----------------------------------
Charles A. Murray
Director