THISTLE GROUP HOLDINGS, CO.
                              AMENDED AND RESTATED
                              LETTER OF TRANSMITTAL

                       To Accompany Shares of Common Stock
           (including the associated preferred share purchase rights)
                                       of
                           Thistle Group Holdings, Co.
               Tendered Pursuant To the Offer to Purchase For Cash
                               Dated June 7, 2002

THIS OFFER AND YOUR RIGHT TO WITHDRAW YOUR SHARES WILL EXPIRE AT 12:00 MIDNIGHT,
EASTERN TIME, ON THURSDAY, JUNE 20, 2002, UNLESS THE OFFER IS EXTENDED.  THISTLE
GROUP HOLDINGS,  CO. MAY EXTEND THE OFFER PERIOD AT ANY TIME. DEPENDING UPON THE
RESULTS OF THE OFFERING,  WE RESERVE THE RIGHT TO TERMINATE THE OFFERING AND NOT
PURCHASE TENDERED SHARES.


                        The Depositary for the offer is:
                         ALPINE FIDUCIARY SERVICES, INC.

                                    By Mail:
                         Alpine Fiduciary Services, Inc.
                    c/o Georgeson Shareholder Communications
                                   PO Box 2065
                         South Hackensack, NJ 07606-9974

                              By Overnight Courier:
                         Alpine Fiduciary Services, Inc.
                    c/o Georgeson Shareholder Communications
                                111 Commerce Road
                               Carlstadt, NJ 07072
                             Attn: Reorg Department

                                    By Hand:
                         Alpine Fiduciary Services, Inc.
                    c/o Georgeson Shareholder Communications
                          17 State Street - 28th Floor
                               New York, NY 10004
                               Attn: Mark Zimkind

           Facsimile Number (for eligible institutions): 201-559-1162
                  Confirm Facsimile Transmissions: 201-460-2213

                    For Assistance: 866-324-8876 (Toll Free)

THIS AMENDED AND RESTATED  LETTER OF  TRANSMITTAL,  INCLUDING  THE  ACCOMPANYING
INSTRUCTIONS,  SHOULD BE READ CAREFULLY  BEFORE THIS AMENDED AND RESTATED LETTER
OF TRANSMITTAL IS COMPLETED.

REFERENCES TO "THE OFFER," UNLESS NOTED OTHERWISE,  REFERS TO THE ORIGINAL OFFER
DATED MAY 7, 2002.

FOR THIS AMENDED AND RESTATED LETTER OF TRANSMITTAL TO BE VALIDLY DELIVERED,  IT
MUST BE  RECEIVED BY THE  DEPOSITARY  AT ONE OF THE ABOVE  ADDRESSES  BEFORE THE
OFFER  EXPIRES (IN ADDITION TO THE OTHER  REQUIREMENTS  DETAILED IN THIS AMENDED
AND RESTATED LETTER AND ITS INSTRUCTIONS). DELIVERY OF THIS AMENDED AND RESTATED
LETTER OF TRANSMITTAL TO ANOTHER  ADDRESS WILL NOT CONSTITUTE A VALID  DELIVERY.
DELIVERIES TO THISTLE GROUP  HOLDINGS,  CO., THE  INFORMATION  AGENT,  GEORGESON
SHAREHOLDER,  OR THE  BOOK-ENTRY  TRANSFER  FACILITY,  WILL NOT BE  FORWARDED TO
ALPINE FIDUCIARY SERVICES, INC. AND WILL NOT CONSTITUTE A VALID DELIVERY.





                         DESCRIPTION OF SHARES TENDERED

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








                 Name(s) and Address(es) of Registered Holder(s)

                                 Shares Tendered
    (If Blank, Please Fill in Exactly as Name(s) Appear(s) on Certificate(s))
                      (Attach Additional List if Necessary)



                                                            Total Number of Shares
                                                                Represented by          Number of Shares
Certificate Number(s)(1)                                       Certificate(s)(1)           Tendered(2)
- ------------------------                                       -----------------           -----------
                                                                                
Total Certificated Shares Tendered:                             ______________           ______________

Total Dividend Reinvestment Program Shares Tendered(4):         ______________           ______________

Total Shares Tendered By Book-Entry:                            ______________           ______________

TOTAL SHARES TENDERED:                                          ______________           ______________



Indicate in this box the order (by certificate number) in which shares are to be
purchased  in  the  event  of  proration  (attach   additional  signed  list  if
necessary): (1)(3)

1st:                                          [ ] Check here if shares are lost.
2nd:
3rd:
4th:

     (1)  Need not be completed if shares are delivered by book-entry transfer.
     (2)  If you  desire  to  tender  fewer  than all  shares  evidenced  by any
          certificates  listed,  please  indicate  in this  column the number of
          shares you wish to tender.  Otherwise,  all shares  evidenced  by such
          certificates will be deemed to have been tendered. See Instruction 4.
     (3)  If you do not  designate  an order,  in the event less than all shares
          tendered are purchased  due to proration,  shares will be selected for
          purchase by the depositary. See Instruction 8.
     (4)  See  box  below  regarding  tendering  dividend  reinvestment  program
          shares. See also Instruction 16.

                                       2


WHEN THIS AMENDED AND RESTATED LETTER OF TRANSMITTAL SHOULD BE USED:

You should complete this amended and restated letter of transmittal only if:

     o    you are  including  with this  letter  certificates  representing  the
          shares that you are tendering (or the  certificates  will be delivered
          pursuant to a notice of guaranteed  delivery you have  previously sent
          to the depositary);or

     o    you are tendering shares held through the Thistle Group Holdings,  Co.
          Automatic Dividend Reinvestment Plan, or

     o    you are concurrently  tendering  shares by book-entry  transfer to the
          account  maintained by the depositary at The Depository  Trust Company
          (the  "book-entry  transfer  facility")  pursuant  to section 4 of the
          Amended and Restated  Offer dated June 7, 2002  ("Amended and Restated
          Offer") and The Offer and you are not (1) using an agent's message (as
          defined in Instruction 2) or (2) providing the acknowledgment required
          by the automated tender offer program.

         If you  want to  tender  your  shares  into  the  offer  but  (1)  your
certificates are not immediately available, (2) you cannot deliver all documents
required by this amended and restated  letter of  transmittal  to the depositary
before  the offer  expires,  or (3) you cannot  comply  with the  procedure  for
book-entry  transfer on a timely basis,  you can still tender your shares if you
comply  with the  guaranteed  delivery  procedure  set forth in Section 4 of the
Amended and Restated Offer and The Offer. See Instruction 2.

         This  letter  of  transmittal  may not be used for  shares  held in the
Roxborough  Manayunk  Employee Stock  Ownership Plan. The ESOP trustees have the
sole discretion to determine  whether to tender any shares held in the plan. The
ESOP trustees have informed us that they do not intend to tender any shares held
in the Roxborough Manayunk Employee Stock Ownership Plan. See Instruction 15.

If you already tendered your shares:

o    no further  action is necessary  regarding  any shares  previously  validly
     tendered and not withdrawn; and

o    if the  amended  and  restated  offer is  completed,  these  shares will be
     accepted for payment and you will  received the  increased  price of $13.00
     per share.

                                       3


                ADDITIONAL INFORMATION REGARDING TENDERED SHARES

[ ]  Check here if tendered  shares are being  delivered by book-entry  transfer
     made  to an  account  maintained  by the  depositary  with  the  book-entry
     transfer  facility and complete the following  information  (only financial
     institutions that are participants in the system of any book-entry transfer
     facility may deliver shares by book-entry transfer).

         Name of Tendering Institution:
                                        ----------------------------------------

         Account Number:
                         -------------------------------------------------------

         Transaction Code Number:
                                  ----------------------------------------------

[ ]      Check here if  tendered  shares  are  being  delivered  pursuant  to  a
         notice of guaranteed  delivery  previously  sent to the  depositary and
         complete the following:

         Name(s) of Registered Owner(s):
                                        ----------------------------------------

         Date of Execution of Notice of Guaranteed Delivery:
                                                             -------------------

         Name of Institution which Guaranteed Delivery:
                                                       -------------------------

         Account Number:
                         -------------------------------------------------------

              TENDER OF SHARES HELD IN THISTLE GROUP HOLDINGS, CO.
                      AUTOMATIC DIVIDEND REINVESTMENT PLAN
                              (SEE INSTRUCTION 16)

Complete  this  section  if you want to  tender  shares  held in  Thistle  Group
Holdings, Co.'s automatic dividend reinvestment plan. Please check only one box.
If you check more than one box, or you check the second box but do not  indicate
a number  of  shares,  none of the  shares  held in your  dividend  reinvestment
program account will be tendered.

[ ]  I instruct the program  administrator  to tender ALL of the shares credited
     to my dividend reinvestment program account.

[ ]  I instruct  the program  administrator  to tender the  following  number of
     shares credited to my dividend reinvestment program account.

     Number of shares:
                       --------------------

                                       4


                                    ODD LOTS
                               (SEE INSTRUCTION 7)

Complete  this section  only if you own, or are  tendering on behalf of a person
who owns,  beneficially  or of  record,  an  aggregate  of fewer than 100 shares
(including any shares held in Thistle Group Holdings,  Co.'s automatic  dividend
reinvestment plan, but not including any shares held in the Roxborough  Manayunk
Employee Stock Ownership Plan) and are tendering all of your shares.

You either (check one box):

[ ]  are the  beneficial  or  record  owner of an  aggregate  of fewer  than 100
     shares, all of which are being tendered; or

[ ]  are a broker, dealer, commercial bank, trust company, or other nominee that
     (a) is tendering for the beneficial owner(s),  shares with respect to which
     it is the record holder, and (b) believes,  based upon representations made
     to it by the beneficial  owner(s),  that each such person is the beneficial
     owner of an aggregate of fewer than 100 shares and is tendering  all of the
     shares.

                                       5


                               CONDITIONAL TENDER
                              (SEE INSTRUCTION 14)

You may  condition  your  tender  of  shares  on  Thistle  Group  Holdings,  Co.
purchasing a specified minimum number of your tendered shares,  all as described
in Section 7 of The  Offer.  Unless the  minimum  number of shares you  indicate
below is  purchased by Thistle  Group  Holdings,  Co. in the offer,  none of the
shares you tendered will be purchased.  It is your  responsibility  to calculate
that minimum number of shares that must be purchased if any are  purchased,  and
you are urged to consult your own tax advisor  before  completing  this section.
Unless this box has been checked and a minimum number of shares specified,  your
tender will be deemed unconditional.

[ ]  The minimum number of shares that must be purchased,  if any are purchased,
     is: ____________ shares.

If because of proration,  the minimum number of shares that you designated above
will not be  purchased,  Thistle  Group  Holdings,  Co. may  accept  conditional
tenders by random lot, if  necessary.  However,  to be eligible  for purchase by
random lot, you must have tendered all your shares and checked this box:

[ ]  The tendered shares represent all shares held by me.

                                       6



                          SPECIAL PAYMENT INSTRUCTIONS
                        (SEE INSTRUCTIONS 5, 6, 7 AND 9)

Complete this box only if you want certificate(s) for shares not tendered or not
purchased  and/or any check for the  purchase  price to be issued in the name of
someone other than you.

         Issue: [  ] Check [  ] Certificate(s) to:

         Name:
               -----------------------------------------------------------------
                                 (Please Print)

         Address:
                  --------------------------------------------------------------


                  --------------------------------------------------------------
                               (Include Zip Code)


         -----------------------------------------------------------------------
         (Tax Identification or Social Security Number)
         (See Substitute Form W-9)


                                       7


                          SPECIAL DELIVERY INSTRUCTIONS
                          (SEE INSTRUCTIONS 5, 6 and 7)

Complete this box only if you want certificate(s) for shares not tendered or not
purchased  and/or  any  check  for the  purchase  price to be  mailed or sent to
someone  other  than you or to you at an  address  other  than  that  designated
earlier.

         Mail: [  ] Check [  ] Certificate(s) to:

         Name:
               -----------------------------------------------------------------
                  (Please Print)

         Address:
                  --------------------------------------------------------------

         -----------------------------------------------------------------------
         (Include Zip Code)

Thistle Group Holdings, Co. has no obligation,  pursuant to the "Special Payment
Instructions,"  to  transfer  any  certificate  for shares  from the name of its
registered  holder(s),  or to order the  registration  or transfer of any shares
tendered  by  book-entry  transfer,  if Thistle  Group  Holdings,  Co.  does not
purchase any of the shares  represented by such  certificate or tendered by such
book-entry transfer.

           NOTE: SIGNATURES MUST BE PROVIDED IN THE BOX BELOW LABELED
               "IMPORTANT - SHAREHOLDERS SIGN HERE" IF YOU WANT TO
                               TENDER YOUR SHARES.
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.


                                       8


To Alpine Fiduciary Services, Inc.

         The  undersigned  hereby  tenders to  Thistle  Group  Holdings,  Co., a
Pennsylvania corporation,  the above-described shares of Thistle Group Holdings,
Co.'s common stock,  $.10 par value per share,  at the price per share indicated
in this  amended  and  restated  letter of  transmittal,  to the seller in cash,
without interest, upon the terms and subject to the conditions set forth in  the
Offer to Purchase For Cash dated May 7, 2002,  and as amended  and  restated  on
June 7, 2002, ("the  Amended and  Restated  Offer")  receipt of which is  hereby
acknowledged,  and in this amended and restated letter of transmittal  which, as
amended or supplemented  from time to time,  together  constitute the offer. All
shares  tendered and  purchased  will  include the  associated  preferred  share
purchase rights issued pursuant to the Rights  Agreement,  dated as of September
30, 1999,  as amended,  between  Thistle Group  Holdings,  Co. and Registrar and
Transfer Company,  as rights agent, and, unless the context otherwise  requires,
all references to shares include the associated preferred share purchase rights.

         Subject to, and effective  upon,  acceptance  for payment of the shares
tendered  in  accordance  with the terms and  subject to the  conditions  of the
offer,  including, if the offer is extended or amended, the terms and conditions
of the  extension  or  amendment,  the  undersigned  agrees to sell,  assign and
transfer to, or upon the order of, Thistle Group Holdings,  Co. all right, title
and interest in and to all shares  tendered and orders the  registration  of all
shares if  tendered by  book-entry  transfer  and  irrevocably  constitutes  and
appoints the depositary as the true and lawful agent and attorney-in-fact of the
undersigned  with respect to the shares with full  knowledge that the depositary
also  acts as the agent of  Thistle  Group  Holdings,  Co.,  with full  power of
substitution  (the power of attorney  being  deemed to be an  irrevocable  power
coupled with an interest), to:

          1.   deliver  certificate(s)   representing  the  shares  or  transfer
               ownership of the shares on the account  books  maintained  by the
               book-entry transfer facility,  together, in either case, with all
               accompanying  evidences of transfer and authenticity,  to or upon
               the order of Thistle  Group  Holdings,  Co.  upon  receipt by the
               depositary,  as the  undersigned's  agent,  of the purchase price
               with respect to the shares;

          2.   present certificates for the shares for cancellation and transfer
               on Thistle Group Holdings, Co.'s books; and

          3.   receive  all  benefits  and  otherwise  exercise  all  rights  of
               beneficial   ownership  of  the  shares,   subject  to  the  next
               paragraph,  all in  accordance  with the terms and subject to the
               conditions of the offer.

The  undersigned  covenants,  represents and warrants to Thistle Group Holdings,
Co. that:

          1.   the  undersigned  has full power and  authority to tender,  sell,
               assign and  transfer the shares  tendered  hereby and when and to
               the extent accepted for payment, Thistle Group Holdings, Co. will
               acquire good,  marketable and unencumbered  title to the tendered
               shares,  free  and  clear  of  all  security  interests,   liens,
               restrictions, charges, encumbrances, conditional sales agreements
               or other  obligations  relating  to the sale or  transfer  of the
               shares, and not subject to any adverse claims;

          2.   the  undersigned  understands  that tenders of shares pursuant to
               any one of the  procedures  described in Section 4 of the Amended
               and  Restated  Offer  and The  Offer  (the  "Offers")  and in the
               instructions  to this amended and restated  letter of transmittal
               will  constitute  the  undersigned's  acceptance of the terms and
               conditions   of   the   offer,    including   the   undersigned's
               representation  and warranty that (a) the  undersigned has a "net
               long  position,"

                                       9


               within the meaning of Rule 14e-4 promulgated under the Securities
               Exchange Act of 1934, in the shares or  equivalent  securities at
               least equal to the shares being  tendered,  and (b) the tender of
               shares complies with Rule 14e-4;

          3.   the  undersigned  will,  upon  request,  execute  and deliver any
               additional  documents  deemed by the  depositary or Thistle Group
               Holdings,  Co. to be necessary or desirable to complete the sale,
               assignment and transfer of the shares tendered; and

          4.   the  undersigned  has read,  understands and agrees to all of the
               terms of the offer.

         The  undersigned   understands  that  Thistle  Group  Holdings,   Co.'s
acceptance of shares tendered pursuant to any one of the procedures described in
Section 4 of the Offers and in the  instructions  to this  amended and  restated
letter  of  transmittal  will  constitute  a  binding   agreement   between  the
undersigned  and Thistle Group  Holdings,  Co. upon the terms and subject to the
conditions  of  the  offer.   The   undersigned   acknowledges   that  under  no
circumstances  will  Thistle  Group  Holdings,  Co. pay interest on the purchase
price, including without limitation, by reason of any delay in making payment.

         The name(s)  and  address(es)  of the  registered  holder(s)  should be
printed,  if they are not already  printed above,  exactly as they appear on the
certificates  evidencing shares tendered. The certificate numbers, the number of
shares evidenced by the certificates,  the number of shares that the undersigned
wishes to tender, and the price at which the shares are being tendered should be
set forth in the appropriate boxes above.

         The  undersigned  understands  that Thistle  Group  Holdings,  Co. will
purchase up to 1,000,000 shares of its common stock at a set price of $13.00 per
share properly tendered. All shares properly tendered and not properly withdrawn
will be  purchased,  subject  to the  conditions  of the offer and the "odd lot"
priority,  proration and conditional tender provisions described in the Offer To
Purchase For Cash.  Shares not  purchased  because of  proration or  conditional
tenders will be returned without expense to the shareholder.

         The undersigned  recognizes that under the  circumstances  set forth in
the Offers,  Thistle Group Holdings, Co. may terminate or amend the offer or may
postpone the acceptance for payment of, or the payment for,  shares  tendered or
may accept for payment fewer than all of the shares  tendered.  The  undersigned
understands  that  certificate(s)  for any shares not tendered or not  purchased
will be  returned to the  undersigned  at the address  indicated  above,  unless
otherwise  indicated in the box entitled  "Special Payment  Instructions" or the
box entitled "Special Delivery Instructions" above. The undersigned acknowledges
that Thistle Group  Holdings,  Co. has no  obligation,  pursuant to the "Special
Payment  Instructions" box, to transfer any certificate for shares from the name
of its registered  holder(s),  or to order the  registration  or transfer of any
shares tendered by book-entry transfer, if Thistle Group Holdings,  Co. does not
purchase any of the shares  represented by such  certificate or tendered by such
book-entry transfer.

         The check for the aggregate  purchase price for the shares tendered and
purchased  will be  issued  to the order of the  undersigned  and  mailed to the
address  indicated  above,  unless  otherwise  indicated  in the boxes  entitled
"Special Payment Instructions" or "Special Delivery Instructions" above.

         All  authority  conferred or agreed to be conferred by this amended and
restated  letter of  transmittal  will  survive the death or  incapacity  of the
undersigned, and any obligation of the undersigned will be binding on the heirs,
personal  representatives,   executors,  administrators,   successors,  assigns,
trustees in bankruptcy and legal  representatives of the undersigned.  Except as
stated in the Offers, this tender is irrevocable.

                                       10



                                    IMPORTANT

                             STOCKHOLDERS SIGN HERE
         (PLEASE COMPLETE AND RETURN THE ATTACHED SUBSTITUTE FORM W-9.)

(Must be signed by the registered  holder(s)  exactly as such holder(s)  name(s)
appear(s) on  certificate(s)  for shares or on a security position listing or by
person(s)  authorized to become the registered holder(s) thereof by certificates
and documents  transmitted with this amended and restated letter of transmittal.
If   signature   is   by   a   trustee,   executor,   administrator,   guardian,
attorney-in-fact, officer of a corporation or other person acting in a fiduciary
or representative capacity, please set forth full title and see Instruction 5.)


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


- --------------------------------------------------------------------------------
                           (Signature(s) of Owner(s))

Dated:                      , 2002
       ---------------------

Name(s):
         -----------------------------------------------------------------------


         -----------------------------------------------------------------------
                                 (Please Print)

Capacity (full title):
                       ---------------------------------------------------------

Address:
         -----------------------------------------------------------------------
                               (Include Zip Code)

Daytime Area Code and Telephone Number:
                                        -----------------------

Tax Identification or Social Security Number:
                                              -----------------


                            (SEE SUBSTITUTE FORM W-9)

                                       11




              GUARANTEE OF SIGNATURE(S) (SEE INSTRUCTIONS 1 AND 6)

Authorized Signature:
                      ----------------------------------------------------------

Name:
      --------------------------------------------------------------------------
                                 (Please Print)

Title:
       -------------------------------------------------------------------------


Name of Firm:
              ------------------------------------------------------------------

Address:
         -----------------------------------------------------------------------
                               (Include Zip Code)

Area Code and Telephone Number:
                                -------------------

Dated:                         , 2002
       ------------------------

PAYER:  ALPINE FIDUCIARY SERVICES, INC.


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


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

SUBSTITUTE FORM W-9      PART I - TAXPAYER IDENTIFICATION NUMBER - FOR
DEPARTMENT OF THE        ALL ACCOUNTS, ENTER TAXPAYER IDENTIFICATION
TREASURY INTERNAL        NUMBER IN THE BOX BELOW AND CERTIFY BY SIGNING
REVENUE SERVICE          AND DATING BELOW.
                         Note:  If the account is in more than one name, see the
                         chart in the enclosed guidelines to determine which
                         number to give the payer.


                         -----------------------------------
                         Social security number Or


                         -----------------------------------
                         Employer identification number

- --------------------------------------------------------------------------------
                         PART II - For payees exempt from backup withholding,
                         please write "EXEMPT" here (see the enclosed
                         guidelines):

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

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

                                       12



- --------------------------------------------------------------------------------
PAYER'S REQUEST FOR      PART III - Certification - UNDER PENALTIES OF PERJURY,
TAXPAYER NUMBER (TIN)    I CERTIFY THAT (1) The number shown on this form is my
                         correct Taxpayer Identification Number (or I am waiting
                         for a number to be issued to me), and (2) I am not
                         subject to backup withholding because:

                         o   I am exempt from backup withholding, or

                         o   I  have  not been notified  by the Internal Revenue
                             Service (the "IRS") that I am subject to backup
                             withholding as a result of a failure to report all
                             interest or dividends, or

                         o   the IRS has notified me that I am no longer subject
                             to backup withholding.
- --------------------------------------------------------------------------------
                         Certification Instructions - You must cross out item
                         (2) above if you have been notified by the IRS that you
                         are currently subject to backup withholding because of
                         underreporting of interest or dividends on your tax
                         return and you have not been notified by the IRS that
                         you are no longer subject to backup withholding. (Also,
                         see instructions in the enclosed guidelines.)

                         Signature:
                                    --------------------------------------------

                         Date: __________________, 2002
- --------------------------------------------------------------------------------

NOTE:  Failure to complete and return this form may result in backup withholding
of 30% of any  payments  made to you  pursuant to the offer.  Please  review the
enclosed  guidelines  for  certification  of taxpayer  identification  number on
Substitute  Form W-9 for  additional  details.  You must  complete the following
certificate   if  you  are   awaiting  (or  will  soon  apply  for)  a  taxpayer
identification number.

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

         I certify  under  penalties of perjury  that a taxpayer  identification
number has not been issued to me, and that I mailed or delivered an  application
to receive a taxpayer  identification number to the appropriate Internal Revenue
Service Center or Social Security  Administration Office (or I intend to mail or
deliver an application in the near future).  I understand that,  notwithstanding
the information I provided in Part III of the Substitute Form W-9 above (and the
fact that I have completed this Certificate of Awaiting Taxpayer  Identification
Number), if I do not provide a taxpayer  identification number to the depositary
within sixty (60) days,  the  depositary is required to withhold 30% of all cash
payments made to me thereafter until I provide a number.


Signature:                                            Date:               , 2002
           ------------------------------------            ---------------

Name:
      --------------------------------------------------------------------------
                                 (Please Print)
Address:
         -----------------------------------------------------------------------


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

                                       13



                                  INSTRUCTIONS
             FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER.

         1. GUARANTEE OF SIGNATURES.  Depending on how the certificates for your
shares are registered and to whom you want payments or deliveries  made, you may
need to have the  signatures on this amended and restated  letter of transmittal
guaranteed  by an eligible  guarantor  institution.  No  signature  guarantee is
required if either:

          o    this amended and restated  letter of transmittal is signed by the
               registered  holder(s) of the shares  tendered  (which,  for these
               purposes,  includes any  participant in the  book-entry  transfer
               facility whose name appears on a security position listing as the
               owner  of the  shares)  exactly  as the  name  of the  registered
               holder(s)  appears  on the  certificate(s)  for  the  shares  and
               payment  and  delivery  are to be made  directly  to the  holder,
               unless the holder has completed the box entitled "Special Payment
               Instructions" above; or

          o    the  shares  are  tendered  for the  account  of a bank,  broker,
               dealer,  credit union,  savings association or other entity which
               is a member in good standing of the  Securities  Transfer  Agents
               Medallion  Program  or a  bank,  broker,  dealer,  credit  union,
               savings  association  or  other  entity  which  is  an  "eligible
               guarantor  institution,"  as that term is defined in Rule 17Ad-15
               promulgated  under  the  Securities  Exchange  Act  of  1934,  as
               amended.

         In all other cases,  including if you have  completed  the box entitled
"Special Payment  Instructions"  above, an eligible  guarantor  institution must
guarantee all signatures on this amended and restated letter of transmittal. You
may also need to have any  certificates you deliver endorsed or accompanied by a
stock  power,  and  the  signatures  on  these  documents  also  may  need to be
guaranteed. See Instruction 5.

         2.  DELIVERY  OF LETTER OF  TRANSMITTAL  AND  CERTIFICATES;  GUARANTEED
DELIVERY PROCEDURES.  For your shares to be properly tendered, either (1) or (2)
below must happen:

         (1) the  depositary  must  receive all of the  following at its address
above in this amended and restated  letter of transmittal  before or on the date
Thistle Group Holdings, Co.'s offer expires:

          o    one of (a) the certificates for the shares, (b) a confirmation of
               receipt of the shares  pursuant to the procedure  for  book-entry
               transfer  described in this  Instruction  2 or (c) in the case of
               shares held in the Thistle Group Holdings, Co. automatic dividend
               reinvestment plan, completion of the appropriate sections of this
               amended and restated letter of transmittal; and

          o    one of (a) properly  completed and executed letter of transmittal
               or a manually  executed  facsimile of it,  including any required
               signature  guarantees,  (b) an  "agent's  message"  of  the  type
               described  in this  Instruction  2 in the  case  of a  book-entry
               transfer or (c) a specific acknowledgment in the case of a tender
               through the "automated  tender offer  program"  described in this
               Instruction 2, and

          o    any other documents  required by this amended and restated letter
               of transmittal.

         (2) You must comply with the  guaranteed  delivery  procedure set forth
below.

                                       14



         Book-Entry  Delivery.  Any  institution  that is a  participant  in the
book-entry transfer facility's system may make book-entry delivery of the shares
by  causing  the  book-entry  transfer  facility  to  transfer  shares  into the
depositary's  account in  accordance  with the  book-entry  transfer  facility's
procedures  for  transfer.  Delivery  of this  amended  and  restated  letter of
transmittal or any other required documents to the book-entry  transfer facility
does not constitute delivery to the depositary.

         Agent's Message. The term "agent's message" means a message transmitted
by the book-entry  transfer facility to, and received by, the depositary,  which
states  that  the   book-entry   transfer   facility  has  received  an  express
acknowledgment   from  the  participant  in  the  book-entry  transfer  facility
tendering the shares that such  participant  has received and agrees to be bound
by the terms of this amended and restated letter of transmittal and that Thistle
Group Holdings, Co. may enforce such agreement against them.

         Automated Tender Offer Program. Participants in the book-entry transfer
facility may also tender their shares in accordance  with the  automated  tender
offer  program to the extent it is available to them for the shares they wish to
tender. A shareholder  tendering through the automated tender offer program must
expressly  acknowledge  that the shareholder has received and agrees to be bound
by this amended and restated  letter of transmittal and that we may enforce such
agreement against them.

         Guaranteed  Delivery.  If you want to tender your shares but your share
certificate(s)  are not  immediately  available  or cannot be  delivered  to the
depositary  before the offer  expires,  the  procedure for  book-entry  transfer
cannot be completed on a timely  basis,  or if time will not permit all required
documents  to reach the  depositary  before the offer  expires,  your shares may
still be tendered, if all of the following conditions are satisfied:

          o    the  tender  is  made  by  or  through  an   eligible   guarantor
               institution;

          o    the  depositary  receives  by hand,  mail,  overnight  courier or
               facsimile  transmission,  before the expiration  date, a properly
               completed and duly executed notice of guaranteed  delivery in the
               form   provided   with  this  amended  and  restated   letter  of
               transmittal,  specifying  the  price at which  shares  are  being
               tendered,  including (where required) a signature guarantee by an
               eligible  guarantor  institution  in the  form  set  forth in the
               notice of guaranteed delivery; and

          o    all of the following are received by the depositary  within three
               NASDAQ  trading days after the date of receipt by the  depositary
               of the notice of guaranteed delivery:

               o    one  of  (a)  the  certificates   for  the  shares,   (b)  a
                    confirmation  of  receipt  of  the  shares  pursuant  to the
                    procedure  for   book-entry   transfer   described  in  this
                    Instruction  2 or (c) in the  case  of  shares  held  in the
                    Thistle Group Holdings,  Co. automatic dividend reinvestment
                    plan, completion of the appropriate sections of this amended
                    and restated letter of transmittal, and

               o    one of (a) a  properly  completed  and  executed  letter  of
                    transmittal  or  a  manually   executed   facsimile  of  it,
                    including any required signature guarantees,  (b) an agent's
                    message" of the type described in this  Instruction 2 in the
                    case   of  a   book-entry   transfer   or  (c)  a   specific
                    acknowledgment   in  the  case  of  a  tender   through  the
                    "automated   tender   offer   program"   described  in  this
                    Instruction 2, and

          o    any other documents  required by this amended and restated letter
               of transmittal.

                                       15


         THE METHOD OF DELIVERING  ALL  DOCUMENTS,  INCLUDING  CERTIFICATES  FOR
SHARES,  THE AMENDED AND RESTATED  LETTER OF TRANSMITTAL  AND ANY OTHER REQUIRED
DOCUMENTS, IS AT YOUR ELECTION AND RISK. IF DELIVERY IS BY MAIL, REGISTERED MAIL
WITH RETURN RECEIPT REQUESTED,  PROPERLY INSURED, IS RECOMMENDED.  IN ALL CASES,
SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

         Except as  specifically  permitted  by Section 7 of The Offer,  Thistle
Group Holdings,  Co. will not accept any alternative,  conditional or contingent
tenders,  nor will it  purchase  any  fractional  shares,  except  as  expressly
provided in the Offers. All tendering shareholders, by execution of this amended
and  restated  letter of  transmittal  or a manually  signed  facsimile  of this
amended  and  restated  letter of  transmittal,  waive any right to receive  any
notice of the acceptance of their tender.

         3.  INADEQUATE  SPACE.  If  the  space  provided  in the  box  entitled
"Description of Shares  Tendered" above is inadequate,  the certificate  numbers
and/or the number of shares should be listed on a separate  signed  schedule and
attached to this amended and restated letter of transmittal.

         4. PARTIAL  TENDERS AND  UNPURCHASED  SHARES.  (This paragraph does not
apply to shareholders  who tender by book-entry  transfer.) If fewer than all of
the shares  evidenced by any certificate are to be tendered,  fill in the number
of shares  that are to be  tendered  in the  column  entitled  "Number of Shares
Tendered" in the box entitled  "Description of Shares  Tendered"  above. In that
case, if any tendered shares are purchased,  a new certificate for the remainder
of the  shares  (including  any  shares  not  purchased)  evidenced  by the  old
certificate(s)  will be  issued  and sent to the  registered  holder(s),  unless
otherwise specified in either the box entitled "Special Payment Instructions" or
"Special  Delivery   Instructions"  in  this  amended  and  restated  letter  of
transmittal,  as soon as practicable after the expiration date. Unless otherwise
indicated,  all shares  represented  by the  certificate(s)  set forth above and
delivered to the depositary will be deemed to have been tendered.

         If any tendered shares are not purchased or are properly withdrawn,  or
if less than all shares evidenced by a shareholder's  certificates are tendered,
certificates  for  unpurchased  shares will be  returned as soon as  practicable
after the expiration or termination of the tender offer or the proper withdrawal
of the shares,  as  applicable.  In the case of shares  tendered  by  book-entry
transfer at the book-entry transfer facility, the shares will be credited to the
appropriate  account  maintained by the tendering  shareholder at the book-entry
transfer  facility.  In each case,  shares will be returned or credited  without
expense to the shareholder.

         5. SIGNATURES ON LETTER OF TRANSMITTAL; STOCK POWERS AND ENDORSEMENTS.

         Exact Signature.  If this amended and restated letter of transmittal is
signed by the registered holder(s) of the shares tendered, the signature(s) must
correspond exactly with the name(s) as written on the face of the certificate(s)
without any change whatsoever.

         Joint  Holders.  If the shares  tendered are registered in the names of
two or more joint  holders,  each  holder must sign this  amended  and  restated
letter of transmittal.

         Different Names on Certificates.  If any tendered shares are registered
in different  names on several  certificates,  it will be necessary to complete,
sign and submit as many  separate  letters of  transmittal  (or manually  signed
facsimiles) as there are different registrations of certificates.

                                       16



         Endorsements.  When this amended and restated  letter of transmittal is
signed by the registered  holder(s) of the shares  tendered,  no endorsements of
certificates  representing  the shares or  separate  stock  powers are  required
unless payment is to be made or the  certificates for shares not tendered or not
purchased  are to be issued to a person  other  than the  registered  holder(s).
Signature(s)   on  the   certificate(s)   must  be  guaranteed  by  an  eligible
institution.

         If this  amended  and  restated  letter of  transmittal  is signed by a
person other than the registered  holder(s) of the  certificates  listed,  or if
payment is to be made or  certificates  for shares not tendered or not purchased
are  to  be  issued  to a  person  other  than  the  registered  holder(s),  the
certificates  must be endorsed or accompanied by  appropriate  stock powers,  in
either case signed exactly as the name(s) of the registered holder(s) appears on
the certificates, and the signatures on the certificates or stock powers must be
guaranteed by an eligible institution. See Instruction 1.

         Signatures  of  Fiduciaries.  If this  amended and  restated  letter of
transmittal or any certificate or stock power is signed by a trustee,  executor,
administrator, guardian, attorney-in-fact, officer of a corporation or any other
person acting in a fiduciary or representative  capacity,  that person should so
indicate when signing and must submit proper  evidence  satisfactory  to Thistle
Group Holdings, Co. of his or her authority to so act.

         6. STOCK TRANSFER TAXES.  Except as provided in this  Instruction 7, no
stock  transfer  tax stamps or funds to cover tax  stamps  need  accompany  this
amended and restated letter of transmittal. Thistle Group Holdings, Co. will pay
any stock  transfer  taxes  payable on the  transfer  to it of shares  purchased
pursuant to the offer.  If, however,  (a) payment of the purchase price is to be
made to any person other than the registered holder(s);  (b) shares not tendered
or rejected for purchase are to be  registered  in the name(s) of any  person(s)
other than the registered holder(s);  or (c) certificates  representing tendered
shares are  registered in the name(s) of any person(s)  other than the person(s)
signing this amended and restated  letter of  transmittal,  then the  depositary
will  deduct  from the  purchase  price the amount of any stock  transfer  taxes
(whether  imposed on the  registered  holder(s),  other  person(s) or otherwise)
payable on account of the transfer to that person,  unless satisfactory evidence
of the payment of the taxes or any exemption therefrom is submitted.

         7. ODD LOTS. If Thistle Group  Holdings,  Co. is to purchase fewer than
all shares properly  tendered and not properly  withdrawn,  the shares purchased
first will consist of all shares properly  tendered by any shareholder who owns,
beneficially  or of record,  an  aggregate  of fewer than 100 shares  (including
shares held in Thistle Group  Holdings,  Co.'s automatic  dividend  reinvestment
plan,  but not including  any shares held in the  Roxborough  Manayunk  Employee
Stock  Ownership  Plan)  and  who  tenders  all of  the  holder's  shares.  This
preference  will not be  available  unless the section  captioned  "Odd Lots" is
completed.

         8. ORDER OF PURCHASE IN EVENT OF  PRORATION.  As described in Section 1
of the Offers,  shareholders can specify in the "Description
of Shares  Tendered" box of this amended and restated  letter of transmittal the
order in which  specified  portions of their shares will be  purchased  if, as a
result  of the  proration  provisions  or  otherwise,  some  but  not all of the
tendered  shares are  purchased in the tender  offer.  The order of purchase may
have an effect on the federal income tax treatment of the purchase price for the
shares purchased. See Section 1 of the Offers and Section 15 of The Offer.

         9. SPECIAL PAYMENT AND DELIVERY  INSTRUCTIONS.  If  certificate(s)  for
shares not  tendered or not  purchased  and/or  check(s) are to be issued in the
name of a person other than the signer of this  amended and  restated  letter of
transmittal, the box entitled "Special Payment Instructions" on this amended and
restated letter of transmittal  should be completed as applicable and signatures
must be guaranteed as described in Instruction 1.

                                       17


         10.  IRREGULARITIES.  All  questions  as to the  number of shares to be
accepted,  and the validity,  form,  eligibility (including time of receipt) and
acceptance  for  payment of any tender of shares will be  determined  by Thistle
Group Holdings,  Co. in its sole discretion and that determination will be final
and binding on all parties.  Thistle Group  Holdings,  Co. reserves the absolute
right to reject any or all tenders of any shares that it  determines  are not in
proper form or the  acceptance for payment of or payment for which it determines
may be unlawful. Thistle Group Holdings, Co. also reserves the absolute right to
waive any of the conditions of the tender offer or any defect or irregularity in
any tender with respect to any particular shares or any particular  shareholder,
and Thistle  Group  Holdings,  Co.'s  interpretation  of the terms of the tender
offer (including these  Instructions)  will be final and binding on all parties.
No tender of shares will be deemed to have been  properly made until all defects
or  irregularities  have been cured by the  tendering  shareholder  or waived by
Thistle Group Holdings,  Co.. Unless waived,  any defects and  irregularities in
connection  with tenders must be cured within the time period,  if any,  Thistle
Group Holdings, Co. determines.  Neither Thistle Group Holdings, Co., nor any of
the depositary, the information agent or any other person will be under any duty
to give notification of any defects or irregularities in any tender or incur any
liability for failure to give any such notification.

         11.  QUESTIONS  AND  REQUESTS FOR  ASSISTANCE  AND  ADDITIONAL  COPIES.
Questions and requests for additional  copies of the Amended and Restated Offer,
the amended  and  restated  letter of  transmittal  or the notice of  guaranteed
delivery may be directed to the  information  agent at the telephone  number and
address set forth the back page of the Offers and set forth below.

         12. TAX IDENTIFICATION  NUMBER AND BACKUP  WITHHOLDING.  Federal income
tax law generally requires that a shareholder whose tendered shares are accepted
for  purchase,  or the  shareholder's  assignee (in either case,  the  "payee"),
provide the depositary with the payee's correct Taxpayer  Identification  Number
("TIN"),  which,  in the case of a payee who is an  individual,  is the  payee's
social security  number.  If the depositary is not provided with the correct TIN
or an adequate  basis for an  exemption,  the payee may be subject to  penalties
imposed by the IRS and backup withholding in an amount equal to 30% of the gross
proceeds  received  pursuant  to  the  offer.  If  withholding   results  in  an
overpayment of taxes, a refund may be obtained.

         To prevent  backup  withholding,  each payee must  provide  the payee's
correct TIN by completing the Substitute  Form W-9 set forth in this amended and
restated letter of transmittal,  certifying that the TIN provided is correct (or
that the payee is awaiting a TIN) and that

          o    the payee is exempt from backup withholding; or

          o    the payee has not been notified by the Internal  Revenue  Service
               that the payee is subject to backup  withholding as a result of a
               failure to report all interest or dividends, or

          o    the  Internal  Revenue  Service has  notified  the payee that the
               payee is no longer subject to backup withholding.

         If the payee lacks a TIN, the payee should

          o    consult the enclosed  Guidelines  for  Certification  of Taxpayer
               Identification  Number on Substitute Form W-9 for instructions on
               applying for a TIN; and

          o    write  "Applied  For"  in the  space  provided  in  Part 1 of the
               Substitute Form W-9; and

                                       18


          o    sign and  date the  Substitute  Form W-9 and the  Certificate  of
               Awaiting  Taxpayer   Identification  Number  set  forth  in  this
               document.

         If the payee does not provide the payee's TIN to the depositary  within
sixty (60) days,  backup  withholding  will begin and  continue  until the payee
furnishes the payee's TIN to the depositary.  Note that writing "Applied For" on
the  Substitute  Form W-9 means that the payee has already  applied for a TIN or
that the payee intends to apply for one in the near future.

         If shares  are held in more than one name or are not in the name of the
actual owner, consult the W-9 guidelines for information on which TIN to report.

         Exempt payees  (including,  among others,  all corporations and certain
foreign  individuals)  are not  subject  to  backup  withholding  and  reporting
requirements.  To prevent possible erroneous backup withholding, an exempt payee
should write "Exempt" in Part 2 of the Substitute Form W-9. See the enclosed W-9
guidelines  for  additional  instructions.  In order for a nonresident  alien or
foreign  entity to qualify as exempt,  that person  must submit a completed  IRS
Form W-8  Certificate of Foreign Status or a Substitute  Form W-8,  signed under
penalty of perjury  attesting  to the exempt  status.  This form may be obtained
from the depositary.

         Non-United  States  holders  are urged to  consult  their tax  advisors
regarding the  application  of United  States  federal  income tax  withholding,
including  eligibility  for a withholding  tax  reduction or exemption,  and the
refund procedure.

         13.  LOST,  STOLEN,   DESTROYED  OR  MUTILATED  CERTIFICATES.   If  any
certificate  representing shares of Thistle Group Holdings, Co. common stock has
been lost, stolen or destroyed,  the stockholder  should  immediately  complete,
sign,  and check the box on page 2 for lost shares on the Letter of  Transmittal
and deliver it to Alpine Fiduciary Services, Inc. together with any certificates
of  Thistle  Group  Holdings,   Co.  common  stock  then  in  the  stockholder's
possession. Include also a letter indicating that some or all stock certificates
have been lost, stolen or destroyed and explain the circumstances,  if possible,
under which the certificates  were lost,  stolen or destroyed.  Alpine Fiduciary
Services,  Inc.  will,  upon  receipt  thereto,  contact such  stockholder  with
instructions  as to how to proceed.  Replacement  takes a minimum of 10 business
days. All costs and expenses  associated  with the processing of the issuance of
certificates for those claimed as lost, stolen or destroyed,  including the cost
of indemnity, if required, will be paid by the stockholder making such claim.

         14.  CONDITIONAL  TENDERS.  As described in Section 7 of The Offer, you
may tender  shares  subject to the  condition  that all or a  specified  minimum
number of your shares  tendered  pursuant to this amended and restated letter of
transmittal  or a notice of guaranteed  delivery must be purchased if any shares
tendered are purchased.

         If you wish to make a conditional  tender you must indicate this in the
box  captioned  "Conditional  Tender" in this  amended  and  restated  letter of
transmittal or, if applicable,  the notice of guaranteed delivery. In the box in
this  amended and restated  letter of  transmittal  or the notice of  guaranteed
delivery,  you must calculate and  appropriately  indicate the minimum number of
shares that must be purchased if any are to be purchased.

         As discussed in Section 7 of The Offer,  proration  may affect  whether
Thistle Group Holdings, Co. accepts conditional tenders and may result in shares
tendered pursuant to a conditional  tender being deemed withdrawn if the minimum
number of shares would not be purchased.  If, because of proration,  the minimum
number  of  shares  that you  designate  will not be  purchased,  Thistle  Group
Holdings,  Co.  may accept

                                       19


conditional  tenders by random lot, if  necessary.  However,  to be eligible for
purchase by random lot, you must have tendered all your shares and check the box
so indicating.  Upon selection by lot, if any, Thistle Group Holdings,  Co. will
limit its purchase in each case to the designated minimum number of shares.

         All tendered shares will be deemed unconditionally  tendered unless the
"Conditional Tender" box is completed.

         The  conditional  tender  alternative  is  made  available  so  that  a
shareholder  may seek to structure the purchase of shares  pursuant to the offer
in such a manner that the  purchase  will be treated as a sale of such shares by
the shareholder,  rather than the payment of a dividend to the shareholder,  for
federal income tax purposes.  If you are an odd lot holder and you tender all of
your  shares,  you cannot  conditionally  tender,  since your shares will not be
subject  to  proration.  It is the  tendering  shareholder's  responsibility  to
calculate  the  minimum  number  of  shares  that  must be  purchased  from  the
shareholder  in order  for the  shareholder  to  qualify  for sale  rather  than
dividend  treatment.  Each  shareholder  is urged to consult  his or her own tax
advisor.

         15. PENSION PLAN. This letter of transmittal may not be used for shares
held in the Roxborough Manayunk Employee Stock Ownership Plan. The ESOP trustees
have the sole  discretion to determine  whether to tender any shares held in the
plan.  The ESOP  trustees have informed us that they do not intend to tender any
shares held in the Roxborough Manayunk Employee Stock Ownership Plan.

         16. AUTOMATIC DIVIDEND  REINVESTMENT PLAN. If you want to tender shares
of Thistle Group  Holdings,  Co. common stock held in your program account under
Thistle Group Holdings, Co.'s automatic dividend reinvestment plan, you must

          o    complete  the  box  in  this  amended  and  restated   letter  of
               transmittal  entitled  "Tender of Shares  Held in  Thistle  Group
               Holdings,  Co. Automatic Dividend  Reinvestment Plan" by choosing
               the option to tender all of your shares in the program account or
               the  option to tender a  specific  number of shares  held in your
               program  account (if the box is not completed,  no shares held in
               your program account will be tendered), and

          o    indicate the number of shares being  tendered  from the automatic
               dividend reinvestment plan account in the box in this amended and
               restated  letter of transmittal  entitled  "Description of Shares
               Tendered."

         As with shares held outside the automatic  dividend  reinvestment plan,
you  may  submit  portions  of  the  shares  held  in  your  automatic  dividend
reinvestment plan account.

         Shares held in an  automatic  dividend  reinvestment  plan  account are
counted as being  owned  beneficially  or of record when  calculating  whether a
shareholder  is an odd lot holder.  If a participant  in the automatic  dividend
reinvestment  plan is an odd lot holder  and wants to obtain the  benefit of the
odd lot  priority,  the  participant  must  complete the box in this amended and
restated  letter of  transmittal  entitled "Odd Lots" and must tender all of the
holder's shares held both in the holder's automatic  dividend  reinvestment plan
account and outside such account.

         Please  note  that you need to be the  record  holder  of at least  100
shares to be able to participate in the automatic dividend reinvestment plan. If
your share  ownership falls below 100 shares by means of the tender and purchase
of a  portion  of  your  shares  in the  tender  offer,  you  may not be able to
participate in the automatic dividend reinvestment plan.

                                       20


         If you tender shares held in your automatic dividend  reinvestment plan
account, all such shares credited to your program account,  including fractional
shares, will be tendered, unless otherwise specified in the box entitled "Tender
of Shares Held in Thistle Group Holdings,  Co. Automatic  Dividend  Reinvestment
Plan."

         The information agent for Thistle Group Holdings, Co.'s offer is:

                              GEORGESON SHAREHOLDER
                           17 STATE STREET, 10TH FLOOR
                            NEW YORK, NEW YORK 10004
                      Telephone: (866) 324-8876 (toll free)



                                       21