Exhibit 99.1


                 PATRIOT TRANSPORTATION HOLDING, INC./NEWS

Contact: John E. Anderson
         Chief Executive Officer               904/396-5733, Ext. 3215



PATRIOT TRANSPORTATION HOLDING, INC. ANNOUNCES RESULTS FOR THE FIRST
QUARTER OF FISCAL YEAR 2005.

Jacksonville, Florida; January 26, 2005 - Patriot Transportation Holding,
Inc. (NASDAQ-PATR) reported net income increased 25.6% to $1,656,000 or
$.55 per diluted common share for the first quarter of fiscal year 2005,
compared to $1,318,000 or $.44 per diluted common share for the same
quarter last year.  Fiscal 2004 first quarter included $87,000 of income
from discontinued operations.  Income from continuing operations increased
34.5% to $1,656,000 in the first quarter of fiscal 2005 from $1,231,000 in
the first quarter of 2004.

First Quarter Operating Results. For the first quarter of fiscal 2005,
consolidated revenues were $31,374,000, an increase of $3,690,000 or 13.3%
over the same quarter last year.

The transportation segment's revenues for the first quarter of fiscal 2005
were $27,035,000, an increase of $3,264,000 or 13.7% over the same quarter
last year. Fuel surcharges accounted for $1,610,000 of the increase,
resulting from higher diesel fuel costs during the quarter compared to the
same quarter last year. Excluding fuel surcharges, revenue per mile
increased 5.1%, reflecting stronger pricing for hauling services. Revenue
miles in the current quarter were up 2.0% compared to the first quarter of
2004.

Real estate revenues were $4,339,000 for the first quarter of fiscal 2005,
an increase of $426,000 or 10.9% from the first quarter of fiscal 2004.
Lease revenue from developed properties increased $466,000 or 19.0%, due to
a 25.4% increase in occupied square footage.  The increased space resulted
from the purchase of two completed buildings in March 2004 and the purchase
of one building in early November 2004. These purchases added 491,000 total
square feet and 339,000 of leased square feet during the first quarter of
fiscal 2005. Royalties from mining operations decreased as a result of a
7.5% decrease in tons sold as compared to the same quarter last year.

Consolidated gross profit for the first quarter of 2005 was $5,917,000, an
increase of $694,000 or 13.3% from the first quarter of last year. Gross
profit in the transportation segment increased $272,000 or 8.6%, primarily
due to the increases in pricing and volume, offset by increased risk and
health insurance costs as compared to the same quarter last year. Gross
profit in the real estate segment increased $423,000 or 20.5% from the
first quarter of 2004, primarily due to increased lease revenue from higher
average leased square footage from the purchase of the buildings discussed
above.

Income from continuing operations was $1,656,000 or $.55 per diluted common
share for the first quarter of fiscal 2005, a 34.5% increase over the first
quarter of last year.

Net income was $1,656,000 or $.55 per diluted share for the first quarter
of fiscal 2005 compared to $1,318,000 or $.44 per diluted common share for
the same quarter last year. Net income for the first quarter of 2004
included $87,000 of income from discontinued operations, net of tax.


                                 Continued

1801 Art Museum Drive /  Jacksonville, Florida  32207 / (904) 396-5733





Summary  and  Outlook.   The Company's real estate  and  transportation
businesses  continue to experience improved market  conditions  as  the
result of a stronger regional and national economy.  Management expects
both  the  real  estate  and transportation segments  to  benefit  from
favorable demand within their respective businesses.

Investors are cautioned that any statements in this press release which
relate  to  the  future  are, by their nature,  subject  to  risks  and
uncertainties  that  could cause actual results and  events  to  differ
materially  from  those  indicated in such forward-looking  statements.
These   include  general  business  conditions;  competitive   factors;
political,   economic,  regulatory  and  climatic  conditions;   driver
availability and cost; regulations regarding driver qualifications  and
hours  of  service;  freight  demand for  petroleum  products  and  for
building  and  construction materials in the  Company's  markets;  risk
insurance  markets;  demand  for flexible warehouse/office  facilities;
interest  rates; levels of mining activity; pricing; energy  costs  and
technological  changes.   Additional information  regarding  these  and
other  risk  factors and uncertainties may be found  in  the  Company's
filings with the Securities and Exchange Commission.

Patriot  Transportation Holding, Inc. is engaged in the  transportation
and  real  estate businesses. The Company's transportation business  is
conducted through two wholly owned subsidiaries.  Florida Rock  &  Tank
Lines,  Inc. is a Southeastern transportation company concentrating  in
the  hauling  by  motor  carrier of liquid and  dry  bulk  commodities.
SunBelt  Transport,  Inc. serves the flatbed portion  of  the  trucking
industry  in  the  Southeastern states, hauling primarily  construction
materials.   The  Company's  real  estate  group,  comprised   of   FRP
Development   Corp.  and  Florida  Rock  Properties,  Inc.,   acquires,
constructs, leases, operates and manages land and buildings to generate
both  current cash flows and long-term capital appreciation.  The  real
estate group also owns real estate which is leased under mining royalty
agreements or held for investment.


                 PATRIOT TRANSPORTATION HOLDING, INC.
            Summary of Consolidated Revenues and Earnings
                (In thousands except per share amounts)




                                                      Three Months
                                                         Ended
                                                       December 31,
                                                     2004        2003
                                                     ----        ----
        <s>                                         <c>          <c>
        Revenues                                    $ 31,374     27,684
        Gross profit                                $  5,917      5,223
        Income before income taxes                  $  2,714      2,019
        Income from continuing operations           $  1,656      1,231
        Income from discontinued operations         $      -         87
        Net income                                  $  1,656      1,318
        Earnings per common share:
         Income   from   continuing operations
              Basic                                   $ 0.56       0.42
              Diluted                                 $ 0.55       0.41
         Income from discontinued operations
              Basic                                   $    -       0.03
              Diluted                                 $    -       0.03
         Net income
              Basic                                   $ 0.56       0.45
              Diluted                                 $ 0.55       0.44
         Common shares used in computing earnings
          per share:
              Basic                                    2,932      2,933
              Diluted                                  3,000      2,983


                               Continued

</table>




              PATRIOT TRANSPORTATION HOLDING, INC.
              Condensed Balance Sheets (Unaudited)
                     (Amounts in thousands)




                                                 December 31     September 31
                                                    2004            2004
                                                 -----------     ------------
<s>                                              <c>             <c>
Cash and cash equivalents                        $      359      $       199
Cash held in escrow (a)                                   -           16,553
Accounts receivable, net                              8,237            9,123
Other current assets                                  5,707            4,191
Property, plant and equipment, net                  160,624          149,011
Other non-current assets                              6,777            6,317
                                                 ----------      -----------
             Total Assets                        $  181,704      $   185,394
                                                 ==========      ===========

Current liabilities                              $   12,604      $    23,099
Long-term debt (excluding current maturities)        49,988           41,185
Deferred income taxes                                11,667           15,767
Other non-current liabilities                         7,301            7,256
Shareholders' equity                                100,144           98,087
                                                 ----------      -----------
             Total Liabilities and
              Shareholders' Equity               $  181,704      $   185,394
                                                 ==========      ===========

</table>

 (a)  Cash held in escrow consists of proceeds from sales of real estate
      held in escrow in anticipation of qualified real estate purchases
      in accordance with Section 1031 of the Internal Revenue Code.
      In November 2004, $7,200,000 was used to purchase qualified
      property and the balance was released from escrow.

                 Patriot Transportation Holding, Inc.
                           Business Segments
                        (Amounts in thousands)

The  Company  has identified two business segments, Transportation  and
Real  Estate.   All  of the Company's operations  are  located  in  the
Southeastern  and  Mid-Atlantic states and each is  managed  separately
along  product  lines.   Operating results for the  Company's  business
segments are as follows:



                                                    Three months ended
                                                       December 31
                                                    2004          2003
                                                    ------------------
             <s>                                   <c>            <c>
             Transportation revenues               $27,035        $ 23,771
             Real estate revenues                    4,339           3,913
                                                   -------        --------
             Total revenues                        $31,374        $ 27,684


             Transportation operating profit       $ 1,450        $  1,346
             Real estate operating profit            2,486           2,062
             Corporate expenses                       (419)           (404)
                                                   --------       ---------
             Total operating profit               $  3,517        $  3,004
                                                  =========       =========

</table>