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, 2002

                                       OR

|_|  TRANSITION  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|

         Indicate by check mark whether the Registrant is an  accelerated  filer
(as defined in Exchange Act Rule 12b-2).  YES       NO   X  .
                                              -----    -----

         Based on the closing  sales price of $14.09 per share of the  Company's
common stock on March 4, 2003, 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 $52.8 million.  On such date,  5,267,475 shares of
the Company's Common Stock were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Portions of 2002 Annual Report to Stockholders (Parts I, II and IV)
2.   Portions of Proxy  Statement for the 2003 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 the Company's and the Bank's  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 main
office and  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, 2002, the Company had consolidated  assets of $857.4 million,
deposits of $492.9 million, and stockholder's equity of $76.4 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 primarily from other
insured financial institutions such as commercial banks, thrift institutions and
credit unions and mortgage banking companies.




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,
                              -----------------------------------------------------------------------------------------------------
                                      2002                  2001                2000                1999                 1998
                              --------------------   -----------------   ------------------  -----------------    -----------------
                                  $           %          $       %           $         %         $       %          $        %
                                 ---         ---        ---     ---         ---       ---       ---     ---        ---      ---
                                                                 (In Thousands)
                                                                                            
Real Estate Loans:
  Residential.................  $125,827    41.44%   $125,504   47.72%   $121,230    55.41%  $110,032   68.95%   $108,585   79.91%
  Multi-family and commercial.    92,760    30.55      62,532   23.77      54,763    25.03     29,867   18.72      17,542   12.91
  Home equity.................    20,178     6.64      15,118    5.75      10,349     4.73      7,914    4.96       8,068    5.94
  Construction (net)..........    28,446     9.37      23,677    9.00      14,210     6.49      5,365    3.36         868    0.64
  Home equity line of credit..     8,347     2.75       5,805    2.21       2,650     1.21        604    0.38         202    0.15
Commercial business loans.....    26,557     8.74      28,866   10.97      14,731     6.73      5,496    3.44         269    0.20
Consumer loans:
  Line of credit..............        73     0.02         149    0.06           2       --         50    0.03          76    0.06
  Secured demand note.........        --       --          --      --          --       -          76    0.05          50    0.04
  Share loans.................       505     0.17         637    0.24         726     0.33        170    0.11         218    0.15
  Home improvement............        --       --          --      --          --       --         --      --           3      --
  Other.......................       961     0.32         730    0.28         150     0.07         --      --          --      --
                                --------   ------    --------  ------    --------   ------   --------  ------    --------  ------
Total loans...................  $303,654   100.00%   $263,018  100.00%   $218,811   100.00%  $159,574  100.00%   $135,881  100.00%
                                           ======              ======               ======             ======              ======
Less:
  Net premiums................  $    132             $    254            $    332            $    345            $    344
  Deferred fees...............    (1,614)              (1,541)             (1,629)             (1,452)             (1,281)
  Allowance for loan losses...    (2,209)              (2,511)             (1,682)             (1,234)             (1,036)
                                --------             --------            --------            --------            --------
  Total loans, net............  $299,963             $259,220            $215,832            $157,233            $133,908
                                ========             ========            ========            ========            ========

Loans held for sale...........  $     --             $     --            $  3,528            $  3,925            $  2,558
                                ========             ========            ========            ========            ========



                                        2



         Loan Maturity  Schedules.  The following table sets forth the estimated
maturity of the Company's  loan  portfolio at December 31, 2002.  The table does
not  include  the  effects of  possible  prepayments  or  scheduled  repayments.
Prepayments and scheduled  principal  repayments of loans totaled $119.1 million
for the year ended  December 31, 2002.  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...   $ 1,358    $ 8,946      $144,048    $154,352
Multi-family and commercial
  real estate.................     6,778      9,947        76,035      92,760
Construction..................    10,636     13,968         3,842      28,446
Commercial....................     5,876     15,250         5,431      26,557
Consumer......................       153      1,246           140       1,539
                                 -------    -------      --------    --------
Total.........................   $24,801    $49,357      $229,496    $303,654
                                 =======    =======      ========    ========


         The  following  table sets  forth as of  December  31,  2002 the dollar
amount of all loans due after  December  31,  2003,  which have  fixed  rates of
interest and which have floating or adjustable interest rates.


                                                          Floating or
                                                           Adjustable
                                           Fixed Rates       Rates      Total
                                           -----------    -----------   ------
                                                      (In Thousands)

Residential and home equity..............  $129,741       $ 23,253      $152,994
Multi-family and commercial real estate..    32,316         53,666        85,982
Construction.............................     2,395         15,415        17,810
Consumer.................................     5,529         15,152        20,681
Commercial...............................       939            447         1,386
                                           --------       --------      --------
  Total..................................  $170,920       $107,933      $278,853
                                           ========       ========      ========

         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,  fixed-rate  balloon  mortgages with terms up to 15 years and
amortization  periods up to 30 years,  and  adjustable-rate  mortgage loans that
generally  adjust every one 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 usually 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.


                                        3



         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
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.  Fixed-rate  balloon  mortgage loans also
buffer the risks  associated  with changes in interest  rates but involve  other
risks because if interest rates increase at the time the balloon  payment is due
it could make it more  difficult for the borrower to refinance  thus  increasing
the potential for default. At the same time, the marketability of the underlying
collateral may be adversely affected by higher interest rates.

         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. For loans in
excess of 80%,  the Company  does not require  private  mortgage  insurance  but
instead self insures.

         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 to 15 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 1.5% is usually charged on such loans
and generally these loans carry  prepayment  penalties for the first five years.
At December 31, 2002,  multi-family  loans totaled $28.8 million and  commercial
real estate loans totaled $64.0 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.



                                        4



         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 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,  2002,  residential
construction loans totaled $13.1 million or 46.1% of the total construction loan
portfolio,  which primarily  consisted of  construction  loans to developers and
commercial  construction  loans  totaled  $8.7  million  or 30.6%  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 on which to build homes in
phases at a later date or to improve and sell to national home builders 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,  2002,  land loans  (including  loans to acquire and
develop land) totaled $6.6 million,  or 23.3%,  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. Commercial
business  loans have  increased from 0.2% of total loans at December 31, 1998 to
8.7% of total loans at December  31,  2002.  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, 2002, commercial business loans amounted to $26.6 million, of
which $2.0  million,  or 7.5%,  were  backed by the full faith and credit of the
U.S. Government.

                                        5



         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.

         Commercial Credit Administration  Department.  In July 2000 the Company
hired an individual as Vice President,  Credit Administration with over 30 years
of  experience  in  credit  administration  to  establish  a  Commercial  Credit
Administration  department  at the  Bank.  The  Department  currently  has  four
employees. This Department is independent of the lending department and the Vice
President  of Credit  Administration  reports  directly  to the Chief  Executive
Officer.  Credit  Administration  supports the lending  function and attempts to
safeguard  the Bank's  loan  assets by means of  established  practices  for the
extension  of credit  (underwriting),  monitoring  and  managing of the inherent
risks associated with the commercial loan portfolio.

         Purchase and Sale of Loans and Loan  Servicing.  The Company has been a
seller and purchaser of whole loans and  participation in the secondary  market.
Generally, the Company sells a participation interest in commercial,  commercial
real  estate and  construction  loans and retains  servicing  for the loans sold
whenever possible.  The Company generally purchases a participation  interest in
commercial  real estate loans and  construction  loans in its market  area.  The
Company at times also purchases fixed-rate residential mortgages.

         In 2002, the Company began actively  selling all conforming  fixed-rate
residential  mortgage  loans with terms in excess of 15 years into the secondary
mortgage market primarily to Federal National Mortgage Association ("FNMA"). The
Company  retains  servicing on these  loans.  The sale of these  mortgage  loans
buffers  the risks  associated  with  changes in  interest  rates and  generates
on-going servicing fees.

                                        6




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



                                                                    Year Ended December 31,
                                          ---------------------------------------------------------------------
                                             2002           2001           2000            1999          1998
                                          --------        --------        --------       --------      --------
                                                                         (In Thousands)
                                                                                      
Total gross loans receivable at
   beginning of period...............     $263,018        $218,811        $159,574       $135,881       $98,675
                                          ========        ========        ========       ========      ========

Loans originated:
  Construction loans.................       28,817          24,926          16,886          7,512      $    360
  Residential and home equity........       71,872          47,340          29,007         21,959        26,973
  Multi-family and commercial
    real estate......................       47,610          16,977          19,288         18,434           438
  Consumer...........................        2,741           1,469             809            228           252
  Commercial.........................       31,709          28,513          21,299          1,925         1,927
                                          --------        --------        --------       --------      --------
Total loans originated...............     $182,749        $119,225        $ 87,289       $ 50,058      $ 29,950
                                          --------        --------        --------       --------      --------

Loans purchased:
  Residential........................     $    636        $     --        $  2,450       $  1,161      $ 36,098
  Multi-family and commercial
    real estate......................          356              --           9,488          2,400            --
  Consumer loans.....................           --              --             428          4,160            --
                                          --------        --------        --------       --------      --------
Total loans purchased................          992              --          12,366          7,721        36,098
                                          --------        --------        --------       --------      --------

Total loans sold.....................       21,011           4,785           4,371          5,237            --
                                          --------        --------        --------       --------      --------
Loan principal repayments............      119,130          70,500          35,995         28,790        28,509
                                          --------        --------        --------       --------      --------
Other (debits less credits)..........       (2,964)            267             (52)           (59)         (333)
                                          --------        --------        --------       --------      --------
Net loan activity....................     $ 40,636        $ 44,207        $ 59,237       $ 23,693      $ 37,206
                                          ========        ========        ========       ========      ========
Total gross loans receivable at
  end of period......................     $303,654        $263,018        $218,811       $159,574      $135,881
                                          ========        ========        ========       ========      ========


         Loans Held For Sale. The Company can hold 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 Federal Home Loan Mortgage Corporation  ("FHLMC") and FNMA guidelines
and are readily  salable to the secondary  market.  At December 31, 2002,  there
were no loans 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, 2002 was $38.7
million.

                                        7



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 for loan losses.

         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 Statement of Financial Accounting Standards ("SFAS") No. 15.




                                                                         At December 31,
                                                ------------------------------------------------------------
                                                  2002         2001          2000         1999        1998
                                                --------     --------     ---------    ----------   --------
                                                                       (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...............      $  506       $   52        $170        $223          $393
  Construction loans........................          --           --          --          --             -
  Multi-family and commercial real estate...          --           --          --          --             -
  Commercial................................          --          296          --          --             -
                                                  ------       ------        ----        ----          ----
Total.......................................      $  506       $3,178        $170        $223          $393
                                                  ======       ======        ====        ====          ====
Real estate owned...........................      $1,717       $   81        $ 47        $104          $ 82
                                                  ======       ======        ====        ====          ====
Total non-performing assets.................      $2,223       $3,259        $217        $327          $475
                                                  ======       ======        ====        ====          ====
Total non-accrual and accrual loans to
   net loans................................        .17%        1.23%         .08%        .14%          .28%
                                                  ======       ======        ====        ====          ====
Total non-performing assets to total assets.        .26%         .45%         .03%        .07%          .09%
                                                  ======       ======        ====        ====          ====



                                        8




         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 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 Company 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  Company 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.

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


                                   At December 31, 2002
                                   --------------------
                                      (In Thousands)
Special Mention..............            $   75
Substandard(1)...............             2,299
Doubtful ....................                --
Loss ........................                --
                                         ------
                                         $2,374
                                         ======

- ----------
(1) Includes $1.7 million of real estate owned carried at fair value.

         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.


                                        9




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




                                                                              At December 31,
                                              ----------------------------------------------------------------------------
                                                2002             2001              2000            1999            1998
                                              --------         --------          --------        --------         --------
                                                                               (In Thousands)

                                                                                                
Total loans outstanding, net(1)..........     $299,963         $259,220          $215,832        $157,233         $133,908
                                              ========         ========          ========        ========         ========
Average loans outstanding, net(1)........     $284,879         $238,164          $184,915        $144,808         $110,059
                                              ========         ========          ========        ========         ========

Allowance balances
  (at beginning of  period)..............     $  2,511         $  1,682          $  1,234        $  1,036         $    783
Provision................................          702              847               480             240              270
Net (Charge-offs) recoveries :
  Residential............................           --              (18)              (32)            (42)             (17)
                                              --------         --------          --------        --------         --------
Multifamily and Commercial real estate           (834)               --                --              --               --
                                              --------
Consumer.................................         (15)               --                --              --               --
                                              --------
Commercial...............................        (155)               --                --              --               --
                                              --------
Allowance balance (at end of period).....     $  2,209         $  2,511          $  1,682        $  1,234         $  1,036
                                              ========         ========          ========        ========         ========
Allowance for loan losses as a percent
  of total loans outstanding.............          .74%             .97%              .78%            .78%             .77%
                                              ========         ========          ========        ========         ========
Net loans charged off (recovery) as
  a percent of average loans outstanding.          .35%             .01%              .02%            .03%             .01%
                                              ========         ========          ========        ========         ========


- --------------------------
(1)      Does not include loans available for sale.

                                       10



         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,
                              -----------------------------------------------------------------------------------------------------
                                   2002                2001                    2000                1999             1998
                              -----------------------------------------  ----------------------------------------------------------
                                      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
                              ------  ---------  ------   ----------   ------     ---------   ------ ----------  ------  ----------
                                                                              (In Thousands)

                                                                                            
Residential and
      home equity(1)........  $  267     60.20%   $  256     64.67%    $   475      67.84%   $  470     77.65%    $  487     86.64%
Multi-family and commercial
  real estate(2)............   1,324     30.55     1,689     23.77       1,060      25.03       709     18.72        549     12.91
Consumer loans..............      78      0.51        33      0.58           -       0.40         -      0.19          -      0.25
Commercial loans............     540      8.74       533     10.97         147       6.73        55      3.44          -      0.20
                              ------   -------    ------    ------     -------     ------    ------    ------     ------    ------
  Total allowance...........  $2,209    100.00%   $2,511    100.00%    $ 1,682     100.00%   $1,234    100.00%    $1,036    100.00%
                              ======    ======    ======    ======     =======     ======    ======    ======     ======    ======


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

     (1)  Includes construction loans.

     (2)  For 2001,  includes  $707  valuation  allowance  related  to $2,800 of
          impaired loans.

                                       11




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, 2002, the Company had securities classified as "available for
sale" in the amount of $435.8 million and securities  classified as "trading" in
the amount of $43.7 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 with  changes  recognized  in
operations.  At December 31, 2002, the Company's  securities  available for sale
had an  amortized  cost of  $427.0  million  and fair  value of  $435.8  million
(unrealized  gain of $8.8  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, 2002, 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) capital trust  securities,  and (ix) mutual funds. The board of directors
may authorize additional investments.

         The  Bank  maintains  a  significant   portfolio  of   mortgage-related
securities  (including  mortgage- backed securities and collateralized  mortgage
obligations  ("CMOs")  as a means of  investing  in  housing-  related  mortgage
instruments and to absorb excess liquidity and supplement the Company's  lending
activity.   Mortgage-backed   securities  (which  also  are  known  as  mortgage
participation   certificates   or  pass-  through   certificates)   represent  a
participation  interest in a pool of single-family  or multi-family  residential
mortgages. The principal and interest payments on mortgage-backed securities are
passed  from the  mortgage  originators,  as  servicer,  through  intermediaries
(generally U.S. Government agencies and  government-sponsored  enterprises) that
pool and repackage the  participation  interests in the form of  securities,  to
investors  such as the  Bank.  Such  U.S.  Government  agencies  and  government
sponsored enterprises,  which guarantee the payment of principal and interest to
investors, primarily include FHLMC,

                                       12





FNMA and the Government National Mortgage  Association  ("GNMA").  The Bank also
invests in certain non-agency  mortgage-related securities rated AAA by national
securities rating agencies.

         FHLMC is a public corporation  chartered by the U.S. Government.  FHLMC
issues  participation  certificates backed principally by conventional  mortgage
loans.  FHLMC  guarantees the timely payment of interest and the ultimate return
of  principal  on  participation  certificates.  FNMA is a  private  corporation
chartered by the U.S.  Congress  with a mandate to establish a secondary  market
for mortgage loans. FNMA guarantees the timely payment of principal and interest
on FNMA  securities.  FHLMC and FNMA securities are not backed by the full faith
and  credit  of  the  United  States,  but  because  FHLMC  and  FNMA  are  U.S.
Government-sponsored  enterprises,  these  securities are considered to be among
the highest quality  investments with minimal credit risks. GNMA is a government
agency within the Department of Housing and Urban  Development which is intended
to help finance government-assisted housing programs. GNMA securities are backed
by Federal Housing Administration ("FHA") and the Department of Veterans Affairs
("VA"),  and the timely payment of principal and interest on GNMA securities are
guaranteed  by the GNMA and  backed  by the full  faith  and  credit of the U.S.
Government. Because FHLMC, FNMA and GNMA were established to provide support for
low-and  middle-income  housing,  there are limits to the maximum  size of loans
that qualify for these programs which is currently $322,700.

         Mortgage-related  securities typically are issued with stated principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates that are within a range and have varying  maturities.  The
underlying pool of mortgages can be composed of either fixed-rate or adjustable-
rate loans.  As a result,  the risk  characteristics  of the underlying  pool of
mortgages (i.e.,  fixed-rate or adjustable rate) as well as prepayment risk, are
passed  on to the  certificate  holder.  Thus,  the  life  of a  mortgage-backed
pass-through security thus approximates the life of the underlying mortgages.

         The  Bank's   mortgage-related   securities  include  CMOs.  CMOs  were
developed in response to investor  concerns  regarding the  uncertainty  of cash
flows associated with the prepayment option of the underlying  mortgagor and are
typically issued by governmental  agencies,  governmental  sponsored enterprises
and special purpose  entities,  such as trusts,  corporations  or  partnerships,
established by financial  institutions or other similar institutions.  A CMO can
be (but is not required to be)  collateralized  by loans or securities which are
insured or  guaranteed by FNMA,  FHLMC or the GNMA. In contrast to  pass-through
mortgage-related  securities,  in which  cash flow is  received  pro rata by all
security holders, the cash flow from the mortgages underlying a CMO is segmented
and paid in  accordance  with a  predetermined  priority  to  investors  holding
various CMO classes.  By  allocating  the principal and interest cash flows from
the underlying  collateral among the separate CMO classes,  different classes of
bonds are created,  each with its own stated maturity,  estimated  average life,
coupon rate and prepayment characteristics.

         A  senior-subordinated  structure  often is used with  CMOs to  provide
credit  enhancement for securities  which are backed by collateral  which is not
guaranteed by FNMA, FHLMC or the GNMA.  These  structures  divide mortgage pools
into various risk classes: a senior class and one or more subordinated  classes.
The subordinated  classes provide protection to the senior class. When cash flow
is  impaired,  debt  service  goes first to the  holders of senior  classes.  In
addition, incoming cash flows also may go into a reserve fund to meet any future
shortfalls  of  cash  flow  to  holders  of  senior  classes.   The  holders  of
subordinated  classes  may not  receive  any funds  until the  holders of senior
classes have been paid and, when  appropriate,  until a specified level of funds
has been contributed to the reserve fund.


                                       13



         Mortgage-related  securities  generally bear yields which are less than
those of the loans  which  underlie  such  securities  because of their  payment
guarantees or credit  enhancements  which reduce credit risk to nominal  levels.
However,  mortgage-related  securities are more liquid than individual  mortgage
loans and may be used to collateralize certain obligations of the Bank.

         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,
                                     -----------------------------------------
                                       2002              2001           2000
                                     --------          --------       --------
                                                   (In Thousands)
Investment Securities:
 Trading securities..............    $ 43,714          $ 14,261       $ 28,034
                                     --------          --------       --------
 FHLB and FHLMC bonds............          --            15,201         16,203
 Other agencies..................         791               769         47,874
 Municipal bonds.................      52,125            48,623         46,101
 Mutual funds....................       1,569             1,530          1,439
 Capital trust securities........       6,668             8,040         10,727
 Subordinated debt...............          --               750            750
                                     --------          --------       --------
   Total investment securities...      61,153            74,913        123,094
                                     --------          --------       --------
Interest-bearing deposits........      19,841            18,814         16,188
FHLB of Pittsburgh stock.........      12,497             8,844          8,594
Mortgage-backed securities.......     369,571           299,216        258,870
Equity investments...............       5,086             4,989          5,104
                                     --------          --------       --------
   Total Investments.............    $511,862          $421,037       $439,884
                                     ========          ========       ========


                                       14




         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, 2002.  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  Average   Carrying  Average    Carrying   Average   Fair
                        Value    Yield(%)   Value    Yield(%)   Value    Yield(%)   Value    Yield(%)    Value     Yield(%)  Value
                       --------  ------    --------  -------   --------  -------   ------    --------   --------   --------  -----
                                                                  (Dollars in Thousands)
                                                                                        
Municipal bonds(1)....   $   --        %    $541     4.75%    $   256      4.75%  $51,328      4.93%   $52,125     4.93%   $52,125
Mutual funds..........    1,569    2.55       --       --          --        --        --        --      1,569     2.55      1,569
Capital trust
 securities.                 --      --       --       --       2,278      6.54     4,390      9.17      6,668     7.97      6,668
Other.................      791    2.00       --       --          --        --        --                  791     2.00        791

Mortgage-backed
 securities:
  GNMA pass-through...       --      --       --       --          --        --    60,652      5.97     60,652     5.97     60,652
  FNMA pass-through...       --      --       --       --      22,821      4.33   156,196      4.60    179,017     4.57    179,017
  FHLMC pass-through..       --      --       --       --       7,225      4.96    54,482      3.49     61,707     3.66     61,707
  FHLMC REMICs........       --      --       --       --      14,610      5.23    24,083      5.25     38,693     5.24     38,693
  Non-Agency CMOs (2).       --      --       --       --          --        --    29,502      3.52     29,502     3.52     29,502
                         ------             ----              -------            --------             --------            --------
  Total...............   $2,360    2.36%    $541     4.75%    $47,190      4.81% $380,633      4.71%  $430,724     4.68%  $430,724
                         ======    ====     ====     ====     =======      ====  ========      ====   ========     ====   ========


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

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

(2)  Includes "AAA" rated  securities of Washington  Mutual Mortgage  Securities
     Corporation and First Horizon Mortgage  Pass-Through Trust with book values
     of $9,937,  and  $19,474,  respectively,  and fair  values of  $9,943,  and
     $19,558, respectively.

                                       15



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 and the Federal Reserve.

         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.
Information  regarding the average  balances of various  deposits and rates paid
thereon for the three years ended December 31, 2002, 2001 and 2000, contained in
average balance sheet under the section captioned  "Management's  Discussion and
Analysis of Financial Operations" in the Company's Annual Report to Stockholders
for the year ended  December 31, 2002 (the  "Annual  Report"),  is  incorporated
herein by reference.

         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, 2002.


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

      Within three months................          $ 4,791
      Three through six months...........            7,375
      Six through twelve months..........           10,436
      Over twelve months.................           13,761
                                                   -------
                                                   $36,363
                                                   =======

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.

                                       16







                                                                      As of and For the
                                                                   Year Ended December 31,
                                                   ---------------------------------------
                                                         2002               2001            2000
                                                   -----------------  ----------------- -----------
                                                                   (Dollars In Thousands)

                                                                            
FHLB advances.....................................     $220,884         $176,884        $171,884
Weighted average interest rate of FHLB advances...         4.53%            5.32%           5.30%
Maximum amount of advances at any month end.......     $220,884         $201,884        $206,884
Average amount of advances........................     $191,971         $179,736        $174,901
Weighted average interest rate of average amount
    of advances...................................         5.10%            5.34%           5.59%




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 invested in small business investment companies,  and Roxdel
Corp., which holds investments.

Personnel

         As of December 31, 2002, the Company had 129 full-time employees and 30
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.

Regulation of the Company

         Recent Legislation to Curtail Corporate Accounting  Irregularities.  On
July 30, 2002,  President  Bush signed into law the  Sarbanes-Oxley  Act of 2002
(the "Act"). The Securities and Exchange  Commission (the "SEC") has promulgated
certain regulations pursuant to the Act and will continue to

                                       17



propose  additional  implementing  or  clarifying  regulations  as  necessary in
furtherance of the Act. The passage of the Act and the  regulations  implemented
by the SEC subject  publicly-traded  companies to additional and more cumbersome
reporting regulations and disclosure.  Compliance with the Act and corresponding
regulations may increase the Company's expenses.

         General.  The  Company is a unitary  savings and loan  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 savings and loan holding company, the Company generally is
not  subject  to  any  restrictions  on  its  business  activities.   While  the
Gramm-Leach-Bliley  Act (the "GLB Act")  terminated the "unitary  thrift holding
company"  exemption  from  activity  restrictions  on a prospective  basis,  the
Company enjoys  grandfathered status under this provision of the GLB Act because
it acquired the Bank prior to May 4, 1999. As a result,  the  Company's  freedom
from activity restrictions as a unitary savings and loan holding company was 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 savings and loan
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  Federal  Deposit
Insurance  Corporation  ("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

                                       18





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.

         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.
Under  the  risk-based  system  established  by the  FDIC  for  setting  deposit
insurance  premiums,   the  2003  insurance  assessment  rates  for  SAIF-member
institutions  range from 0% to .27% 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 through 2017 to
pay  assessments  to the FDIC 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. The current annual  assessment rate
is approximately .0168% of insured deposits.

         Loans to One  Borrower.  A savings  association  may not make a loan or
extend  credit to a single or related group of borrowers in excess of 15% of the
associations's unimpaired capital and surplus. An additional amount may be lent,
equal to 10% of the unimpaired capital and surplus, under certain circumstances.
At December 31,  2002,  the Bank's  lending  limit for loans to one borrower was
approximately  $8.5  million and the Bank had no  outstanding  commitments  that
exceeded the loans to one borrower limit at the time originated or committed.

         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, 2002,  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,  except for 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, general valuation loan and
lease loss allowances up to a maximum of 1.25% of risk-weighted assets,

                                       19




and up to 45% of unrealized gains on equity securities.  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 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, 2002, 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
savings and loan 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".
Qualified thrift investments  consist primarily of an institution's  residential
mortgage  loans and other loans and  investments  relating to  residential  real
estate and manufactured housing and also include student,  credit card and small
business  loans,  stock  issued by a Federal  Home Loan Bank,  the FHLMC and the
FNMA,  and other  enumerated  assets.  For purposes of the  statutory  QTL test,
portfolio assets are defined as total assets minus intangible

                                       20



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, 2002, the Bank was in compliance
with its QTL requirement,  with 76.4% of its assets invested in Qualified Thrift
Investments.

         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.

         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, 2002, 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, 2002, the Bank was in compliance  with these Federal  Reserve Board
requirements.

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

         The Company  conducts its business  through its main office  located in
Philadelphia,  Pennsylvania and its 12 branch locations throughout Philadelphia,
Chester,  Montgomery,  and  Delaware  counties,   Pennsylvania  and  Wilmington,
Delaware.  Eight of the Company's office and branch  facilities are owned by the
Company  and five  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.  At December 31, 2002  property and equipment  totalled  approximately
$6.3 million.

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, 2002.


                                       21



                                     Part II

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

         The  information  contained  in the  Section  captioned  "Stock  Market
Information" in the Annual Report and incorporated herein by reference.

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

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

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 Condition and Results of 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 15 are
incorporated herein by reference from the Annual Report.

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

         None.

                                    Part III

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

         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  Registrant's  2003 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.


                                       22



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

         (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)      Changes in Control
                  ------------------

                  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.

         (d)      Securities Authorized for  Issuance Under  Equity Compensation
                  Plans
                  --------------------------------------------------------------

         Set forth below is  information as of December 31, 2002 with respect to
compensation   plans  under  which  equity  securities  of  the  Registrant  are
authorized for issuance.



                      Equity Compensation Plan Information

                                                            (a)                         (b)                         (c)
                                                                                                           Number of securities
                                                                                                          remaining available for
                                                   Number of securities          Weighted-average          future issuance under
                                               to be issued upon exercise of     exercise price of       equity compensation plans
                                                   outstanding options,        outstanding options,        (excluding securities
                                                   warrants and rights         warrants and rights       reflected in column (a))
                                                   --------------------        --------------------      ------------------------

Equity compensation plans approved by shareholders:
                                                                                                   
1994 Stock Option Plan......................             5,551                         2.07                          --
1999 Stock Option Plan......................           711,536                         9.18                      52,652
1999 Restricted Stock Plan..................            89,784                         0.00                      64,794
Equity compensation plans not approved by
shareholders................................               n/a                          n/a                         n/a
                                                       -------                        -----                     -------
     TOTAL.................................            806,871                        $8.11                     117,446
                                                       =======                        =====                     =======



                                                        23


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.

Item 14.  Controls and Procedures
- ---------------------------------

         (a) Evaluation of disclosure  controls and  procedures.  Based on their
evaluation  as of a date within 90 days of the filing date of this Annual Report
on Form  10-K,  the  Registrant's  principal  executive  officer  and  principal
financial officer have concluded that the Registrant's  disclosure  controls and
procedures  (as defined in Rules  13a-14(c) and 15d-14(c)  under the  Securities
Exchange  Act of 1934  (the  "Exchange  Act"))  are  effective  to  ensure  that
information  required to be disclosed by the Company in reports that it files or
submits under the Exchange Act is recorded,  processed,  summarized and reported
within the time periods  specified in Securities and Exchange  Commission  rules
and forms.

         (b) Changes in internal controls.  There were no significant changes in
the Registrant's  internal controls or in other factors that could significantly
affect these controls subsequent to the date of their evaluation,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.

Item 15.  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 condition of
                           the Company and  subsidiaries as of December 31, 2002
                           and 2001, 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, 2002,  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**
                             4.2    Indenture, dated as of April 10, 2002 between the Company and
                                    Wilmington Trust Company as Trustee ******
                             4.3    Amended and Restated Declaration of Trust for Thistle Group Holdings
                                    Capital Trust I, dated as of April 10, 2002 among the Company, Wilmington
                                    Trust Company as Delaware Trustee and Institutional Trustee and John F. McGill, Jr.
                                    and Douglas R. Moore as Administrators ******
                            4.4     Guarantee Agreement of Thistle Group Holdings, Co., dated April 10, 2002
                                    between the Company and Wilmington Trust Company, as Trustee******
                           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***

                                      24






                            
                           10.9+    Consulting Agreement with Jerry Naessens
                           10.10+   Amended Non-Qualified Retirement and Death Benefit Agreement with
                                    Jerry Naessens
                           10.11+   Split Dollar Life Insurance Agreement with Jerry Naessens
                           13       Portions of the 2002 Annual Report to Stockholders
                           21       Subsidiaries of the Company (See "Item 1 - Business")
                           23       Consent of Deloitte & Touche LLP
                           99       Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
                                    Section  906  of the  Sarbanes-Oxley  Act of 2002.


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

*    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.

*****Incorporated by reference to the identically  numbered  exhibit to the Form
     10-K for December 31, 2001 filed on March 12, 2002.

******  Not filed in accordance with the provisions of Item 601(b)(4)(iii) of
     Regulation S-K.  The Company agrees to provide a copy of these documents to
     the Commission upon request.

+    Management contract or compensatory plan or arrangement.

         (b)      Reports on Form 8-K.

                  A Form 8-K,  dated  October 17, 2002 was filed with the SEC on
                  October 18, 2002 which  reported  under Items 5 and 9 that the
                  Registrant  had executed a Standstill  Agreement with Jewelcor
                  Management,  Inc., Seymour Holtzman,  James A. Mitarotonda and
                  Barington   Companies  Equity  Partners,   L.P.  No  financial
                  statements were filed with this report.



                                       25




                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized as of March 19, 2003


                                   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 19, 2003 by the following  persons on
behalf of the Registrant 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,          Director
and Chairman
(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                         /s/Pamela M. Cyr
- ------------------------------------         --------------------------------------------
Charles A. Murray                            Pamela M. Cyr
Director                                     Chief Financial Officer
                                             (Principal Financial and Accounting Officer)

                                       26



                            SECTION 302 CERTIFICATION


         I, John F. McGill, Jr., Chief Executive Officer, certify that:

1.   I have reviewed this annual report on Form 10-K of Thistle Group  Holdings,
     Co.;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

          (a)  designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               annual report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this annual report (the "Evaluation Date"); and

          (c)  presented  in  this  annual  report  our  conclusions  about  the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

          (a)  all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          (b)  any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     annual report whether there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.


Date: March 19, 2003                       /s/John F. McGill, Jr.
                                           -----------------------------------
                                           John F. McGill, Jr.
                                           Chief Executive Officer

                                       27



                            SECTION 302 CERTIFICATION


         I, Pamela M. Cyr, Chief Financial Officer, certify that:

1.   I have reviewed this annual report on Form 10-K of Thistle Group  Holdings,
     Co.;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

          (a)  designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               annual report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this annual report (the "Evaluation Date"); and

          (c)  presented  in  this  annual  report  our  conclusions  about  the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent functions):

          (a)  all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          (b)  any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     annual report whether there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.


Date: March 19, 2003                      /s/Pamela M. Cyr
                                          -----------------------------------
                                          Pamela M. Cyr
                                          Chief Financial Officer


                                       28