SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  SCHEDULE TO/A
                                 (Rule 14d-100)

            TENDER OFFER STATEMENT UNDER SECTION 14(D)(1) OR 13(E)(1)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                                (AMENDMENT NO. 2)

                           THISTLE GROUP HOLDINGS, CO.
                     --------------------------------------
                            (Name of Subject Company)

                           THISTLE GROUP HOLDINGS, CO.
                     --------------------------------------
                       (Name of Filing Persons -- Offeror)

                     COMMON STOCK, PAR VALUE $.10 PER SHARE
                     --------------------------------------
                         (Title of Class of Securities)

                                    88431E103
                     --------------------------------------
                      (CUSIP Number of Class of Securities)

                             Mr. John F. McGill, Jr.
                             Chief Executive Officer
                                6060 Ridge Avenue
                             Philadelphia, PA 19128
                                 (215) 483-2800
                     --------------------------------------
                  (Name, Address and Telephone Number of Person
      Authorized to Receive Notices and Communications on Behalf of Bidder)

                                   Copies to:
                             Samuel J. Malizia, Esq.
                            Felicia C. Battista, Esq.
                            Malizia Spidi & Fisch, PC
                   1100 New York Avenue, N.W., Suite 340 West
                             Washington, D.C. 20005
                                (202) 434 - 4660

- --------------------------------------------------------------------------------
                            CALULATION OF FILING FEE
- --------------------------------------------------------------------------------
TRANSACTION VALUATION*: $12,500,000                 AMOUNT OF FILING FEE: $1,150
- --------------------------------------------------------------------------------
*        Estimated  for  purposes  of  calculating   the  filing  fee  only,  in
         accordance with Rule 0-11 of the Securities  Exchange Act of 1934. This
         calculation  assumes the purchase of 1,000,000  shares of Common Stock,
         par value $.10 per share,  at the maximum  tender offer price of $12.50
         per share in cash.

[        ] Check the box if any part of the fee is offset  as  provided  by Rule
         0-11(a)(2)  and identify the filing with which the  offsetting  fee was
         previously paid. Identify the previous filing by registration statement
         number, or the Form or Schedule and date of its filing.
         Amount Previously Paid:    ___________.      Filing Party: ___________.
         Form or Registration No.:  ___________.      Date Filed:   ___________.

[        ]  Check  the  box  if  the  filing   relates   solely  to  preliminary
         communications made before the commencement of a tender offer.

Check the  appropriate  boxes below to designate any  transactions  to which the
statement relates:


                                                    
[  ] third-party tender offer subject to Rule 14d-1.     [X] issuer tender offer subject to Rule 13e-4.
[  ] going-private transaction subject to Rule 13e-3.    [ ] amendment to Schedule 13D under Rule 13d-2.


Check the following box if the filing is a final amendment reporting the results
of the tender offer: [ ].



         This  Amendment No. 2 ("Amendment  No. 2") amends and  supplements  the
Tender  Offer  Statement  on  Schedule  TO,  dated May 7,  2002,  as  amended by
Amendment  No. 1 filed on May 10, 2002,  relating to the issuer  tender offer by
Thistle  Group  Holdings,  Co., a  Pennsylvania  corporation,  to purchase up to
1,000,000  shares of its common stock,  par value $.10 per share,  including the
associated  preferred  shares  purchase  rights  issued  pursuant  to the Rights
Agreement dated as of September 30, 1999 between Thistle Group Holdings, Co. and
Registrar and Transfer Company, as rights agent. Thistle Group Holdings,  Co. is
offering to purchase  these  shares at a price not greater  than $12.50 nor less
than $11.50 per share to the seller in cash,  without interest,  as specified by
shareholders tendering their shares. Thistle Group Holdings, Co. tender offer is
made on the  terms  and  subject  to the  conditions  set  forth in the Offer to
Purchase for Cash,  dated May 7, 2002, and in the related Letter of Transmittal,
which, as amended or  supplemented  from time to time,  together  constitute the
tender  offer and copies of which were  attached to the Schedule TO dated May 7,
2002 as Exhibit (a)(1).

Item 4 - Terms of the  Transaction  is hereby  amended and  supplemented  by the
following:

Item 4(a) - Page 9 under the caption "1 - Number of Shares,  Price,  Priority of
Purchase -- Odd Lots," the disclosure is revised as follows.

         For  purposes  of our  offer,  the term "odd  lots"  means  all  shares
properly  tendered  before the  expiration  date at prices equal to or below the
purchase price and not properly withdrawn by any person,  referred to as an "odd
lot  holder,"  who owns,  beneficially  or of record,  a total of fewer than 100
shares (not  including any shares held in the Bank's ESOP) and certifies to that
fact in the "Odd Lots" box on the letter of transmittal  and, if applicable,  on
the notice of guaranteed delivery. As set forth above, odd lots will be accepted
for payment before proration,  if any, of the purchase of other tendered shares.
To qualify for this preference,  an odd lot holder must tender all shares owned,
beneficially  or of  record,  by the odd  lot  holder  in  accordance  with  the
procedures described under "-- - Procedures for Tendering Shares."

         This preference is not available to partial tenders or to beneficial or
record  holders of a total of 100 or more  shares,  even if these  holders  have
separate  accounts or  certificates  representing  fewer than 100  shares.  This
preference is also not available to any shares held in the Bank's ESOP.

         Any odd lot holder  wishing to tender  all its shares  pursuant  to our
offer  should  complete  the  section  entitled  "Odd  Lots"  in the  letter  of
transmittal and, if applicable, in the notice of guaranteed delivery.

Item 7. Source and Amount of Funds or Other  Consideration is hereby amended and
supplemented by the following:

Item 7(b) - Pages 24 - 25 under the caption "8 -  Conditions  of Our Offer," the
disclosure is revised as follows.

         Notwithstanding  any  other  provision  of our  offer,  we will  not be
required to accept for payment, purchase or pay for any shares tendered, and may
terminate or amend our offer or may postpone the  acceptance  for payment of, or
the  purchase  of and the  payment  for  shares  tendered,  subject to the rules
promulgated  by the SEC under the Exchange  Act, if, at any time on or after May
7, 2002 and before our acceptance for payment of properly  tendered shares,  any
of the  following  events have  occurred (or have been  determined by us to have
occurred):

          o    there shall have been any action  taken or pending or  proceeding
               by any government or governmental,  regulatory or  administrative
               agency,  authority or tribunal or any other  person,  domestic or
               foreign,  before any court,  authority,  agency or tribunal  that
               directly or indirectly  challenges  the making of our offer,  the
               acquisition of some or all of the shares under our

                                       -2-


               offer or otherwise relates in any manner to our offer,  including
               the other conditions to our offer;

          o    there shall have been any action  taken or  pending,  or approval
               withheld, or any statute,  rule, regulation,  judgment,  order or
               injunction  proposed,  sought,  promulgated,   enacted,  entered,
               amended,  enforced or deemed to be  applicable to our offer or to
               us or any of our  subsidiaries,  by any  court or any  authority,
               agency  or  tribunal  that,  in our  reasonable  judgment,  would
               directly or indirectly

               o    make the  acceptance for payment of, or payment for, some or
                    all of the shares illegal or otherwise  restrict or prohibit
                    completion of our offer; or

               o    delay or  restrict  our  ability,  or render us  unable,  to
                    accept for payment or pay for some or all of the shares;

          o    there has occurred any of the following:

               o    any  general  suspension  of trading  in, or  limitation  on
                    prices for,  securities on any national  securities exchange
                    or in the over-the-counter market in the United States;

               o    the declaration of a banking moratorium or any suspension of
                    payments in respect of banks in the United States;

               o    the  commencement  of a  war,  armed  hostilities  or  other
                    international  or national  calamity  directly or indirectly
                    involving the United States or any of its territories;

               o    any   limitation   (whether   or  not   mandatory)   by  any
                    governmental,   regulatory  or   administrative   agency  or
                    authority  on, or any  event,  or a  disruption  or  adverse
                    change in the financial or capital markets  generally or the
                    market for loan  syndications  in  particular,  that, in our
                    reasonable judgment would affect, the extension of credit by
                    banks or other lending institutions in the United States;

               o    any  significant  decrease in the market price of our common
                    stock  or any  change  in  the  general  political,  market,
                    economic or  financial  conditions  in the United  States or
                    abroad  that  could,  in  our  reasonable  judgment,  have a
                    material  adverse  effect  on our  business,  operations  or
                    prospects or the trading of our common stock; or

               o    any change or changes in the business,  financial condition,
                    assets, income, operations,  prospects or stock ownership of
                    us or our subsidiaries that, in our reasonable judgment,  is
                    or may be material and adverse to us or our subsidiaries.

         The  conditions  to our  offer  are for  our  sole  benefit  and may be
asserted by us regardless of the circumstances (including any action or inaction
by us) giving rise to any such condition and, where  permissible,  may be waived
by us,  in  whole  or in part at any  time  and  from  time to time in our  sole
discretion.  Our failure at any time to  exercise  any of the  foregoing  rights
shall not be deemed a waiver of any  right,  and each  right  shall be deemed an
ongoing  right  which may be  asserted  at any time and from  time to time.  Any
determination  or judgment by us concerning the events  described  above will be
final and binding on all parties.

                                       -3-


Item 12.  Exhibits.

          (a) (1) Form of Offer to Purchase for Cash, dated May 7, 2002 and form
          of  Letter  of  Transmittal   (including   Certification  of  Taxpayer
          Identification Number on Form W-9).*

          (a) (2) Form of Notice of Guaranteed Delivery.*

          (a) (3) Form of Letter to Brokers,  Dealers,  Commercial Banks,  Trust
          Companies and Other Nominees.*

          (a) (4)  Form of  Letter  to  Clients  for  Use by  Brokers,  Dealers,
          Commercial  Banks,  Trust Companies and Other Nominees  (including the
          Instruction Form).*

          (a) (5) Form of Letter to  Shareholders  of the Company,  dated May 7,
          2002 from John F. McGill, Jr., Chairman and Chief Executive Officer of
          the Company.*

          (a)  (6)   Form  of   Guidelines   for   Certification   of   Taxpayer
          Identification Number on Substitute Form W-9.*

          (a) (7) Press  Releases  issued by the Company,  dated May 7, 2002 and
          May 10, 2002.*

          (b) Not applicable.

          (d) Not applicable.

          (g) Not applicable.

          (h) Not applicable.

______________
*        Previously filed.

                                       -4-


                                    SIGNATURE


         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

May 22, 2002                                THISTLE GROUP HOLDINGS, CO.



                                            /s/John F. McGill, Jr.
                                            ------------------------------------
                                            John F. McGill, Jr.
                                            Chairman and Chief Executive Officer








                                       -5-