FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                  Quarterly Report under Section 13 or 15(d) of
                       The Securities Exchange Act of 1934

For Quarter Ended January 31, 1999                Commission File Number 1-12803

                         URSTADT BIDDLE PROPERTIES INC.
               (Exact Name of Registrant as Specified in Charter)


MARYLAND                                                              04-2458042
(State or other jurisdiction of                                 (I.R.S. Employer
incorporation or organization)                            Identification Number)

321 RAILROAD AVENUE, GREENWICH, CT                                        06830
(Address of principal executive offices)                              (Zip Code)


Registrant's telephone number, including area code:  (203) 863-8200

The  number of  shares of  Registrant's  Common  Stock and Class A Common  Stock
outstanding  as of the close of period  covered by this report  were:  5,219,965
Common Shares, par value $.01 per share and 5,393,122 Class A Common Shares, par
value $.01 per share

Indicate by check mark whether the registrant (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  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                    YES X NO

THE SEC FORM 10-Q,  FILED HEREWITH,  CONTAINS 13 PAGES,  NUMBERED  CONSECUTIVELY
FROM 1 TO 13 INCLUSIVE, OF WHICH  THIS PAGE IS 1.








                                      INDEX

                         URSTADT BIDDLE PROPERTIES INC.

PART I.  FINANCIAL INFORMATION
- ------------------------------

Item 1.   Financial Statements (Unaudited)

          Consolidated Balance Sheets--January 31, 1999 and October 31, 1998.

          Consolidated Statements of Income--Three months ended January 31, 1999
          and 1998,

          Consolidated  Statements of Cash Flows--Three months ended January 31,
          1999 and 1998.

          Consolidated  Statements of Stockholders'  Equity--Three  months ended
          January 31, 1999 and 1998.

          Notes to Consolidated Financial Statements.

Item 2.   Management's  Discussion  and  Analysis  of  Financial  Condition  and
          Results of Operations.

PART II.  OTHER INFORMATION
- ---------------------------
Item 6.   Exhibits and Reports on Form 8-K

SIGNATURES



                                       2



URSTADT BIDDLE PROPERTIES INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)



                                                                                             
                                                                                       JANUARY 1999     October 1998
                                                                                       ------------     ------------
  ASSETS          
  Real Estate Investments:
      Properties owned-- at cost, net of accumulated depreciation                        $134,565         $122,975
      Properties available for sale - at cost, net of accumulated
        depreciation and recoveries                                                        19,833           20,350
      Investment in unconsolidated joint venture                                            9,703            9,470
      Mortgage notes receivable                                                             2,581            2,607
                                                                                         --------         --------
                                                                                          166,682          155,402
  Cash and cash equivalents                                                                 4,267            3,900
  Interest and rent receivable                                                              2,551            2,445
  Deferred charges, net of accumulated amortization                                         2,052            2,320
  Other assets                                                                              1,612              972
                                                                                         --------         --------
                                                                                         $177,164         $165,039
                                                                                         ========         ========
  LIABILITIES AND STOCKHOLDERS' EQUITY
  
  Liabilities:
  Bank loans                                                                              $ 8,000          $ 6,000
  Mortgage notes payable                                                                   39,115           32,900
  Accounts payable and accrued expenses                                                     1,144            1,127
  Dividends payable                                                                           786                -
  Deferred directors' fees and officers' compensation                                         677              646
  Other liabilities                                                                         1,449            1,450
                                                                                         --------         --------
                                                                                           51,171           42,123
                                                                                         --------         --------
  Minority Interests                                                                        5,163            2,125
                                                                                         --------         --------
  Preferred Stock, par value $.01 per share; 20,000,000 shares authorized:
      8.99% Series B Senior  Cumulative  Preferred stock,  (liquidation
      preference of $100 er share); 350,000 shares issued and outstanding                  33,462           33,462
                                                                                         --------         --------
  Stockholders' Equity:
      Excess stock, par value $.01 per share; 10,000,000 shares authorized;
      none issued and outstanding                                                             -                -
      Common stock, par value $.01 per share; 30,000,000 shares authorized;
      5,219,965 and 5,221,602 outstanding shares in 1999 and 1998, respectively                52               52
      Class A Common stock, par value $.01 per share; 40,000,000 shares authorized;
      5,393,122 and 5,193,650 outstanding shares in 1999 and 1998, respectively                55               52
      Additional paid in capital                                                          120,152          118,558
      Cumulative distributions in excess of net income                                    (30,599)         (29,699)
      Unamortized restricted stock compensation and notes receivable  
        from officers/stockholders                                                         (2,292)          (1,634)
                                                                                         --------         --------
                                                                                           87,368           87,329
                                                                                         --------         --------
                                                                                         $177,164         $165,039 
                                                                                         ========         =========

The accompanying notes to consolidated financial statements are an integral part
of these balance sheets.


                                       3





URSTADT BIDDLE PROPERTIES INC.
CONSOLIDATED  STATEMENTS OF INCOME
(In thousands, except per share data)



                                                                     

                                                         Three Months Ended January 31,
                                                         ------------------------------
                                                           1999                  1998
                                                           ----                  ----
REVENUES:
    Operating leases                                     $ 6,679             $ 5,525
    Financing leases                                          70                  88
    Interest and other                                       150                 228
    Equity in income of unconsolidated joint venture          34                  28
                                                           -----               ------
                                                           6,933               5,869
                                                           -----               -----
OPERATING EXPENSES:
    Property expenses                                      2,150               1,894
    Interest                                                 877                 928
    Depreciation and amortization                          1,390               1,216
    General and administrative expenses                      614                 523
    Directors' fees and expenses                              51                  59
                                                           -----               -----
                                                           5,082               4,620
                                                           -----               -----
OPERATING INCOME BEFORE MINORITY INTERESTS                 1,851               1,249

 MINORITY INTEREST IN RESULTS OF CONSOLIDATED
 JOINT VENTURES                                              104                 -
                                                           -----               -----
NET INCOME                                                 1,747               1,249
 Preferred Stock Dividends                                   786                 210
                                                           -----               -----
NET INCOME APPLICABLE TO COMMON AND CLASS A COMMON
 STOCKHOLDERS                                              $ 961              $1,039
                                                           =====               =====
BASIC EARNINGS PER SHARE:
Common                                                      $.09                $.10
                                                            ====                ====
Class A Common                                              $.10                $.11
                                                            ====                ====
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:                                            
Common                                                     5,085               5,120
                                                           =====               =====
Class A Common                                             5,177               5,120
                                                           =====               =====
DILUTED EARNINGS PER SHARE:
Common                                                      $.10                $.09
                                                            ====               =====
Class A Common                                              $.10                $.10
                                                            ====               =====
WEIGHTED AVERAGE NUMBER OF  SHARES OUTSTANDING:                 
Common and Common Equivalent                               5,206               5,265
                                                           =====               =====
Class A Common and Class A Common Equivalent               5,514               5,265
                                                           =====               =====



The accompanying notes to consolidated financial statements are an integral part
of these statements.


                                       4




URSTADT BIDDLE PROPERTIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)



                                                                                            
                                                                                  Three Months Ended January 31,
                                                                                  ------------------------------
                                                                                       1999           1998
                                                                                       ----           ----
    OPERATING ACTIVITIES:
      Net income                                                                      $1,747         $1,249
      Adjustments to reconcile net income to net cash provided
          by operating activities:
          Depreciation and amortization                                                1,390          1,216
          Amortization of restricted stock                                               103             60
          Recovery of investment in properties owned
            subject to financing leases                                                  300            282
          Equity in income of unconsolidated joint venture                               (34)           (28)
          Increase in interest and rent receivable                                      (106)          (372)
          Increase (decrease) in accounts payable and accrued expenses                    17             (9)
          (Increase) in other assets and other liabilities, net                         (610)           (97)
                                                                                      ------          -----
          NET CASH PROVIDED BY OPERATING ACTIVITIES                                    2,807          2,301
                                                                                       -----          -----
      INVESTING ACTIVITIES:
          Acquisitions of properties                                                  (2,758)          (475)
          Improvements to properties and deferred charges                               (388)          (317)
          Deposits on acquisitions                                                        -            (510)
          Investment in unconsolidated joint venture                                    (199)           (57)
          Payments received on mortgage notes receivable                                  26             28
          Miscellaneous                                                                   -             (81)
                                                                                      ------          -----
          NET CASH (USED IN) INVESTING ACTIVITIES                                     (3,319)        (1,412)
                                                                                      ------          -----
      FINANCING ACTIVITIES:
          Proceeds from sale of preferred stock                                          -           33,500
          Proceeds from bank loans                                                     2,000            -
          Proceeds from sales of additional Common and Class A Common Shares           1,370             83
          Dividends paid - Common and Class A Common Shares                           (1,861)        (1,638)
          Purchases of Common and Class A Common  Shares                                (534)           -
          Payments on mortgage notes payable                                             (96)        (9,269)
                                                                                      ------          -----
          NET CASH PROVIDED BY FINANCING ACTIVITIES                                      879         22,676
                                                                                      ------         ------
      NET INCREASE IN CASH AND CASH EQUIVALENTS                                          367         23,565
      CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                 3,900          1,922
                                                                                      ------          -----
      CASH AND CASH EQUIVALENTS AT END OF PERIOD                                      $4,267        $25,487
                                                                                      ======        =======



The accompanying notes to consolidated financial statements are an integral part
of these statements.


                                       5







URSTADT BIDDLE PROPERTIES INC..
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands, except shares and per share data)




                                                                                                        Unamortized
                                                                                                        Restricted
                                  Common Stock     Class A Common Stock            (Cumulative          Stock
                               Outstanding          Outstanding            Additional  Distributions    Compensation
                                 Number of     Par    Number of        Par    Paid In  In Excess of     and Notes
                                    Shares   Value       Shares      Value    Capital  Net Income)      Receivable     Total
                                  --------   -----     --------      -----    -------  -----------      ----------     ------
                                                                                                  
BALANCES - OCTOBER 31, 1997      5,167,495    $51         -           $ -    $117,763    $(28,530)          $(994)     88,290
Net Income Applicable to
Common    and Class A Common          -        -          -             -         -         1,039           -          1,039
stockholders
One-for-one stock split
  effected in the form of a
 Dividend of a new issue of
 Class A Common Stock                 -        -    5,226,991          52         (52)         -            -            -
Cash dividends paid :
  Common Stock ($.32 per share)       -        -         -              -         -        (1,638)          -         (1,638)
Sale of additional Common shares 
 under dividend reinvestment         3,960     -         -              -          77          -            -             77
    plan
Exercise of stock options              437     -         -              -           6          -            -              6
Common shares issued under
  restricted stock plan - net       49,750     -         -              -       1,008          -           (1,008)        -
Amortization of restricted stock
   compensation                       -        -         -              -         -            -               60         60
                                ---------  -------  --------        ------    -------    --------          ------     -------
BALANCES - JANUARY 31, 1998      5,221,642    $51   5,226,991         $52    $118,802    $(29,129)        $(1,942)   $87,834
                                ========== =======  =========       ======   ========   =========        ========    =======
BALANCES - OCTOBER 31, 1998      5,221,602    $52   5,193,650         $52    $118,558    $(29,699)        $(1,634)   $87,329
Net Income Applicable to
Common    and Class A Common          -        -       -               -          -           961           -            961
stockholders
Cash dividends paid :
  Common Stock ($.17 per share)       -        -       -               -          -          (863)           -          (863)
  Class A Common Stock ($.19
  per share)                          -        -       -               -          -          (998)           -          (998)
Sales of additional Class A
   Common shares                      -        -      162,500           2       1,298          -             -         1,300
Sale of additional Common shares
  and Class A Common shares
  under dividend reinvestment        4,163     -        4,472          -           70          -             -            70
   plan 
Common and Class A shares issued
  under restricted stock plan       46,500     1       46,500           1         759          -             (761)        -
Amortization of restricted stock
  compensation                        -        -            -          -          -            -              103        103
Purchases of shares                 52,300)   (1)     (14,000)         -         (533)         -             -          (534)
                                   -------  ------    -------      ------       -----       -----         --------    --------
BALANCES - JANUARY 31, 1999      5,219,965    $52   5,393,122         $55    $120,152    $(30,599)        $(2,292)   $87,368
                                 =========  ======  =========      ======    ========   =========         ========    =======




The accompanying notes to consolidated financial statements are an integral part
of these statements.


                                       6






                         URSTADT BIDDLE PROPERTIES INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Business
- --------

Urstadt Biddle  Properties Inc., (the "Company") a real estate investment trust,
is engaged in the  acquisition,  ownership and  management  of  commercial  real
estate,   primarily   neighborhood   and  community   shopping  centers  in  the
northeastern  part of the United States.  Other assets include office and retail
buildings  and  industrial  properties.  The  Company's  major  tenants  include
supermarket chains and other retailers who sell basic necessities.

Basis of Presentation
- ---------------------

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts of the Company,  its wholly-owned  subsidiaries,  and joint ventures in
which the Company has the  ability to control  the affairs of the  venture.  All
significant  intercompany  transactions and balances have been  eliminated.  The
Company's  investment  in an  unconsolidated  joint venture in which it does not
exercise  control is  accounted  for by the  equity  method of  accounting.  The
financial  statements have been prepared in accordance  with generally  accepted
accounting   principles  for  interim   financial   information   and  with  the
instructions to Form 10-Q and Article 10 of Regulation S-X. Certain  information
and footnote  disclosures  normally included in financial statements prepared in
accordance with generally accepted  accounting  principles have been omitted. In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Results of operations for the three-month  period ended January 31, 1999 are not
necessarily  indicative  of the results that may be expected for the year ending
October 31, 1999.  It is suggested  that these  financial  statements be read in
conjunction  with the financial  statements  and notes  thereto  included in the
Company's annual report for the fiscal year ended October 31, 1998.

EARNINGS PER SHARE
- ------------------

The Company has adopted the provisions of Financial Accounting Standards No. 128
- - "Earnings Per Share".  Statement No. 128 replaces the  presentation of primary
and fully diluted earnings per share ("EPS")  pursuant to Accounting  Principles
Board Opinion No. 25 with the  presentation  of basic and diluted EPS. Basic EPS
excludes  the impact of dilutive  shares and is computed by dividing  net income
applicable to Common and Class A Common  stockholders  by the weighted number of
Common shares and Class A Common shares outstanding for the period.  Diluted EPS
reflects  the  potential  dilution  that  could  occur  if  securities  or other
contracts  to issue  Common  shares or Class A Common  shares were  exercised or
converted  into  Common  shares or Class A Common  shares and then shared in the
earnings of the  Company.  Since the cash  dividends  declared on the  Company's
Class A Common stock are higher than the dividends declared on the Common Stock,
basic and diluted EPS have been  calculated  using the "two-class"  method.  The
two-class method is an earnings  allocation formula that determines earnings per
share  for each  class of common  stock  according  to  dividends  declared  and
participation rights in undistributed earnings.


                                       7






The following table sets forth the reconciliation  between basic and diluted EPS
(in thousands):


                                                                                               
                                                                                      Three Months Ended
                                                                                            January
                                                                                      1999         1998
                                                                                      ----         -----  
NUMERATOR
Net income  applicable to Common and Class A Common stockholders - basic              $ 961       $1,039
Effect of dilutive securities:
  Operating partnership units                                                           104          -
                                                                                      ------      ------
Net income applicable to Common and Class A Common Stockholders - diluted            $1,065       $1,039
                                                                                      ======      ======
DENOMINATOR
Denominator for basic EPS-weighted average Common shares                              5,085        5,120
Effect of dilutive securities:
  Stock options and awards                                                               66           90
  Operating partnership units                                                            55           55
                                                                                      ------      ------
Denominator for diluted EPS - weighted average Common shares                          5,206        5,265
                                                                                      ======      ======
Denominator for basic EPS - weighted average Class A Common shares                    5,177        5,120
Effect of dilutive securities:
  Stock options and awards                                                               68           90
  Operating partnership units                                                           269           55
                                                                                     ------       ------
Denominator for diluted EPS - weighted average Class A Common shares                  5,514        5,265
                                                                                      =====        =====


STOCKHOLDERS' EQUITY
- --------------------

On June 16, 1998,  the Board of Directors  declared a special stock  dividend on
the Company's  Common Stock  consisting of one share of a newly created class of
Class A Common  Stock,  par value $.01 per share for each share of the Company's
Common Stock.  The Class A Common Stock  entitles the holder to 1/20 of one vote
per share.  Each share of Common Stock and Class A Common  Stock have  identical
rights with respect to dividends  except that each share of Class A Common Stock
will receive not less than 110% of the regular quarterly  dividends paid on each
share of Common Stock. The stock dividend was paid on August 14, 1998. An amount
equal to the par value of the Class A Common shares issued was transferred  from
additional paid in capital to Class A Common Stock. All references to the number
of common shares,  except authorized  shares, and per share amounts elsewhere in
the consolidated  financial  statements have been adjusted to reflect the effect
of the stock dividend for all periods presented.

On December  11,  1998,  the Company  sold  162,500  Class A Common  shares in a
private  placement  with certain  individual  investors for net proceeds of $1.3
million.

The Company has a Restricted  Stock Plan (Plan) which  provides for the grant of
restricted  stock awards to key  employees  of the Company.  The Plan allows for
restricted  stock awards of up to an aggregate of 250,000  Class A Common shares
or Common  shares.  During the three months ended January 31, 1999,  the Company
awarded  46,500 Common shares and 46,500 Class A Common  shares  (50,250  Common
shares in 1998) to participants in the Plan as an incentive for future services.
The shares vest after five years.  Dividends on vested and non-vested shares are
paid as  declared.  The market  value of shares  awarded  has been  recorded  as
unamortized


                                       8





restricted  stock   compensation  and  is  shown  as  a  separate  component  of
stockholder's  equity.   Unamortized  restricted  stock  compensation  is  being
amortized to expense over the five year vesting period.

In fiscal  1996,  the  Company's  Board of  Directors  authorized  a program  to
purchase up to one  million of the  Company's  Class A Common and Common  shares
periodically.  During the three  months  ended  January  31,  1999,  the Company
purchased  52,300  Common  shares and 14,000  Class A Common  shares  under this
program at an aggregate cost of $534.000.

REAL ESTATE INVESTMENTS
- -----------------------

On December 11, 1998,  the Company  acquired the general  partner  interest in a
limited  partnership which owns the Arcadian Shopping Center in Briarcliff,  New
York. The limited  partners  contributed the property  subject to a $6.3 million
first mortgage and are entitled to preferential  distributions of cash flow from
the property.  The limited  partners have a right to exchange a portion of their
interests  for cash and may after a specified  period put the remainder of their
limited partnership interests to the Company for either cash or units of Class A
Common stock of the Company. On January 9, 1999 two limited partners exchanged a
portion of their units for cash of approximately $2,025,000. The Company has the
option to purchase the limited  partners  interests after a specified period for
cash. The partnership agreement, among other things, places certain restrictions
on the sale or refinancing of the property without the limited partners' consent
for a specified  period;  therafter the  partnership  agreement  imposes no such
restrictions.  The limited partner's interest in the partnership is reflected in
the accompanying consolidated financial statements as minority interest.

The contribution of the property and the assumption of the first mortgage by the
partnership  represent noncash investing and financing  activities and therefore
are not included in the accompanying consolidated statement of cash flows.

COMMITMENT
- ----------

The Company has a  commitment  from an  insurance  company for a $15 million non
recourse  first mortgage loan secured by one of its retail  properties  having a
net book value of $21.4 million at January 31, 1999. The mortgage loan will have
a term of 10 years and bear  interest  at a fixed rate of  7.375%,  with 25 year
amortization.

SUBSEQUENT EVENT
- ----------------

In February  1999, the Company purchased  a 28,000  square foot retail  property
including four acres of land for a purchase price of $1,900,000, all cash.


                                       9




MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES

The  Company's  liquidity  and  capital  resources  include  its  cash  and cash
equivalents,  proceeds from bank borrowings and long-term mortgage debt, capital
financings and sales of real estate investments. The Company expects to meet its
short-term  liquidity  requirements  primarily by  generating  net cash from the
operations  of its  properties.  Payments  of  expenses  related to real  estate
operations,  debt  service,  management  and  professional  fees,  and  dividend
requirements place demands on the Company's  short-term  liquidity.  The Company
believes that its net cash provided by operations will be sufficient to fund its
short-term  liquidity  needs in the near term.  The Company  expects to meet its
long-term liquidity requirements such as property acquisitions,  debt maturities
and capital  improvements  through  long-term  secured  indebtedness  and/or the
issuance of additional equity securities.

At January 31, 1999,  the Company had cash and cash  equivalents of $4.2 million
compared to $3.9 million at October 31 1998. The Company also has $25 million in
unsecured  short-term  lines of credit with two major commercial banks and a $20
million secured  revolving credit facility with one of the commercial banks. The
credit  lines and  revolving  credit  facility  are  available  to  finance  the
acquisition, management or development of commercial real estate and for working
capital purposes.  The short-term credit lines expire at various periods in 1999
and  outstanding  borrowings,  if any, may be repaid from  proceeds of long-term
debt  financings or sales of  properties.  At January 31, 1999,  the Company had
outstanding borrowings of $8 million under the short-term lines of credit. It is
the  Company's  intent to renew the  short-term  credit  lines as they expire in
1999. The Company's $20 million secured  revolving  credit  facility  expires in
2005 and borrowings  under the secured  revolving  credit facility can be repaid
and  borrowed  again  during  the term of the  facility.  At January  31,  1999,
long-term  debt consists of mortgage  notes payable  totaling  $19.7 million and
outstanding  borrowings  of $19.4  million  under the secured  revolving  credit
facility.  The  Company has a  commitment  from an  insurance  company for a $15
million  non-recourse  first  mortgage  on  one of its  core  properties.  The
mortgage is expected to close in the second quarter of fiscal 1999.

In June 1998,  the Board of Directors  declared a special stock  dividend on the
Company's  Common  Shares  consisting  of one share of a newly  created class of
Class A Common  Shares.  The  establishment  and  issuance of the Class A Common
Shares is intended to provide the Company with the  flexibility  to raise equity
capital to finance  acquisition  of  properties  and  further  the growth of the
Company. Such securities may be utilized as consideration in connection with the
acquisition of properties by the Company and for employee compensation purposes,
in each  case  without  diluting  the  voting  power of the  Company's  existing
stockholders.  The Company utilized  securities in this manner to facilitate its
most recent shopping center acquisition in Briarcliff, New York. (See below). In
December  1998,  the Company sold 162,500  shares of Class A Common Stock for an
aggregate  consideration of $1.3 million pursuant to a stock purchase  agreement
with certain private investors.

The Company  expects to make real estate  investments  periodically.  During the
first quarter of fiscal 1999, the Company acquired the Arcadian  Shopping Center
in Briarcliff,  New York. The property was funded  through,  (a) the issuance of
637,741  operating  partnership  units  (OPU's) which are  exchangeable  into an
equivalent  number of Class A Common Shares after a specified period or cash and
(b) the assumption of a $6.3 million first mortgage on the property. On  January
9, 1999,two  limited   partners   exchanged  a  total of 255,096 OPU's for  cash
of approximately $2,025,000.The Company also invests in its existing  properties
and, during the first quarter of fiscal 1999 spent approximately $550,000 on its
properties for capital improvement and leasing costs.

The  Company's  Board of  Directors  has  authorized  the  purchase of up to one
million of the  Company's  Common and Class A Common shares over the next two to
three years.  The repurchase  program is subject to termination at any time for,
among other reasons,  prevailing  market prices,  availability of cash resources
and  alternative  investment  opportunities.  In the first quarter,  the Company
repurchased  52,300  Common  shares  and  14,000  Class A Common  shares  for an
aggregate cost of $534,000 from available  cash. The Company expects to fund the
cost of future share purchases, if any, from available cash.


                                       10



FUNDS FROM OPERATIONS

The  Company  considers  Funds  From  Operations  (FFO)  to  be  an  appropriate
supplemental  financial measure of an equity REIT's operating  performance since
such measure does not recognize  depreciation  and  amortization  of real estate
assets as reductions of income from operations.

The National  Association of Real Estate  Investment Trusts (NAREIT) defines FFO
as  net  income  computed  in  accordance  with  generally  accepted  accounting
principles   (GAAP)  plus  depreciation  and  amortization  of  assets  uniquely
significant  to the real  estate  industry,  excluding  gains or  losses on debt
restructuring   and  sales  of  property,   the   elimination   of   significant
non-recurring charges and credits and after adjustments for unconsolidated joint
ventures.  The Company considers recoveries of investments in properties subject
to finance  leases to be analogous to  amortization  for purposes of calculating
FFO. FFO does not  represent  cash flows from  operations as defined by GAAP and
should not be  considered  a  substitute  for net income as an  indicator of the
Company's  operating  performance,  or for cash flows as a measure of liquidity.
Furthermore,  FFO as  disclosed  by other  REITs  may not be  comparable  to the
Company's  calculation of FFO. The table below provides a reconciliation  of net
income in accordance with GAAP to FFO as calculated under the NAREIT  guidelines
for the  three  month  periods  ended  January  31,  1999 and 1998  (amounts  in
thousands):



                                                                                          Three months ended January 31
                                                                                          -----------------------------
                                                                                               1999            1998
                                                                                               ----            ----
                                                                                                          
Net Income Applicable to Common and Class A Common Stockholders                                $961          $1,039

Plus: Real property depreciation, amortization of tenant improvement and
         lease acquisition costs and recoveries of investments in properties
         subject to finance leases                                                            1,577           1,393

         Adjustments for unconsolidated joint venture                                           165             192
                                                                                                ---             ---

Funds from Operations                                                                        $2,703          $2,624
                                                                                             ======          ======



RESULTS OF OPERATIONS

Revenues

Operating lease revenue increased 20.9% in the first quarter of fiscal 1999 from
the comparable  period in fiscal 1998. The increase in operating  lease revenues
results  principally  from additional  rental income earned from the addition of
four properties  purchased in 1998. Such revenues  amounted to $1,100,000 in the
three months ended  January 31, 1999.  Operating  lease  revenue for  properties
owned in both the first quarter of fiscal 1999 and 1998 were generally unchanged
in the first quarter of fiscal 1999 when compared to the same period in the year
ago quarter.

The  Company's  properties  were  more  than 96%  leased at  January  31,  1999,
unchanged from the end of the last fiscal quarter.

Interest income decreased in the three months ended January 31, 1999. During the
first quarter of fiscal 1998, the Company reinvested the net proceeds from a $35
million  preferred  stock  issue sold in January,  1998,  into  short-term  cash
investments  until such time as the proceeds were used to make  additional  real
estate investments or repayment of outstanding mortgage indebtedness.

Expenses

Total  expenses  amounted  to  $5,082,000  in the first  quarter of fiscal  1999
compared  to  $4,620,000  in the same  period  last year.  The  largest  expense
category is  property  expenses of the real  estate  operating  properties.  The
increase  in  property  expenses  in  fiscal  1999  reflect  the  effect  of the
acquisition of four properties during fiscal 1998.  Property expenses related to
properties  acquired  in 1998  increased  operating  expenses by $285,000 in the
first


                                       11





quarter of fiscal 1999.  Property  expenses in fiscal 1999 for properties  owned
during both fiscal 1999 and 1998  increased by less than 2% compared to the same
period in fiscal 1998.

Interest expense decreased from the repayment of $24.1 million of mortgage notes
payable  in fiscal  1998.  However,  the  Company  increased  borrowings  on its
short-term  bank  and  secured  revolving  credit  facilities  to  complete  the
acquisition of certain properties.

Depreciation and amortization expense increased principally from the acquisition
of four properties during fiscal 1998.

General and  administrative  expenses increased in fiscal 1999 from higher legal
and other  professional  costs and  compensation  expense  related to restricted
stock issued to key employees of the Company.

Impact of Year 2000

The Company has assessed the Year 2000 issue to determine the impact, if any, on
its  operations.  The  Company  has  determined  that it will not be required to
significantly  modify or replace its existing  hardware or software  programs so
that its business systems are able to process information beyond 1999.

The Company  has also  completed  a survey of all of its key  tenants,  vendors,
banks and other  parties  to  determine  the  extent  to which  the  Company  is
vulnerable  in the event those  parties  fail to  remediate  their own Year 2000
issue.  The Company  plans to complete the Year 2000  project  during the second
quarter of fiscal 1999. The estimated costs  attributable to the purchase of new
computer  equipment and software,  third party  modification  plans,  consulting
fees, etc. are not expected to have a material  effect on the Company's  results
of operations in fiscal 1999.


                                       12





                           PART II - OTHER INFORMATION


Item 6   Exhibits and Reports on Form 8-K
         --------------------------------

         Reports on Form 8-K

         During the first quarter of fiscal 1999, the Registrant  filed with the
         Commission:

         (1)      An  Amendment  to  Current  Report  on  Form 8-K  filed  as of
                  November 11, 1998. Such  report  referred  under Item 5 to the
                  acquisition of a 95,628 square  foot  shopping  center  for  a
                  purchase price of $21,400,000.

         (2)      The  Registrant  filed with the Commission a Current Report on
                  Form 8-K dated  November 5, 1998.  Such report  referred under
                  Item 5 to the adoption of a new shareholder's rights plan, and
                  in connection  with the adoption of such plan, the declaration
                  of a dividend  distribution of one right for each  outstanding
                  share  of  Common   Stock,  par  value  $.01  per  share,  and
                  each outstanding share of Class A Common Stock, par value $.01
                  per  share, of the Registrant to shareholders of record at the
                  close  of  business  on  November  13,  1998 (the "Declaration
                  Date").


S I G N A T U R E S

     Pursuant to the  requirements  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.

                                            URSTADT BIDDLE PROPERTIES INC.
                                            (Registrant)

                                            By: /s/ Charles J. Urstadt
                                               ---------------------------------
                                               Charles J. Urstadt
                                               Chairman and
                                               Chief Executive Officer

                                            By: /s/ James R. Moore
                                               ---------------------------------
                                               James R. Moore
                                               Executive Vice President/
                                               Chief Financial Officer
                                               (Principal Financial Officer
                                               and Principal Accounting Officer)

Dated: March 15, 1999


                                       13