FORM 10-QSB

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

(Mark One)

[X]           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended         September 30, 1997
                               --------------------------------------------

                                       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 No. 0-25906

                               ASB FINANCIAL CORP.
             (Exact name of registrant as specified in its charter)

        Ohio                                                 31-1429488
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                         Identification Number)

503 Chillicothe Street
Portsmouth, Ohio                                                45662
(Address of principal                                         (Zip Code)
executive office)

Registrant's telephone number, including area code: (614)  354-3177

Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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

As of November 12, 1997, the latest  practicable  date,  1,668,698 shares of the
registrant's common stock, without par value, were issued and outstanding.










                               Page 1 of 14 pages





                                      INDEX

                                                                       Page

PART I - FINANCIAL INFORMATION

            Consolidated Statements of Financial Condition               3

            Consolidated Statements of Operations                        4

            Consolidated Statements of Cash Flows                        5

            Notes to Consolidated Financial Statements                   7

            Management's Discussion and Analysis of
            Financial Condition and Results of
            Operations                                                  10


PART II - OTHER INFORMATION                                             13

SIGNATURES                                                              14






























                                        2







                                                ASB Financial Corp.


                                  CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                         (In thousands, except share data)


                                                                                      September 30,            June 30,
                                                                                                              
         ASSETS                                                                                1997                1997

Cash and due from banks ................................................................  $     339           $     376
Interest-bearing deposits in other financial institutions ..............................      3,560               3,474
                                                                                           --------            --------
         Cash and cash equivalents .....................................................      3,899               3,850

Certificates of deposit in other financial institutions ................................      3,759               4,258
Investment securities available for sale - at market ...................................     17,492              18,660
Mortgage-backed securities available for sale - at market ..............................      8,185               8,560
Loans receivable - net .................................................................     76,076              74,136
Office premises and equipment - at depreciated cost ....................................        927                 944
Federal Home Loan Bank stock - at cost .................................................        688                 675
Accrued interest receivable on loans ...................................................        134                  95
Accrued interest receivable on mortgage-backed securities ..............................         72                  78
Accrued interest receivable on investments and interest-
  bearing deposits .....................................................................        375                 356
Prepaid expenses and other assets ......................................................        545                 604
Prepaid federal income taxes ...........................................................         98                  62
Deferred federal income taxes ..........................................................        199                 191
                                                                                            -------             -------

         Total assets ..................................................................   $112,449            $112,469
                                                                                            =======             =======


         LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits ...............................................................................  $  89,254           $  89,752
Advances from the Federal Home Loan Bank ...............................................      2,876               2,884
Other borrowed money ...................................................................        500                 500
Advances by borrowers for taxes and insurance ..........................................        102                 169
Accrued interest payable ...............................................................        745                 112
Other liabilities ......................................................................      1,460               1,351
                                                                                           --------             -------
         Total liabilities .............................................................     94,937              94,768

SHAREHOLDERS' EQUITY
  Preferred stock, 1,000,000 shares authorized, no par
    value; no shares issued ............................................................         -                   -
  Common stock, 4,000,000 shares authorized, no par
    value; 1,721,412 shares issued .....................................................         -                   -
  Additional paid-in capital ...........................................................      8,023               8,023
  Retained earnings ....................................................................     11,263              11,187
  Shares acquired by stock benefit plans ...............................................     (1,921)             (1,921)
  Unrealized gains on securities designated as available for sale,
    net of related tax effects .........................................................        424                 412
  Less 21,590 shares of treasury stock - at cost .......................................       (277)                 -
                                                                                           --------            --------
         Total shareholders' equity ....................................................     17,512              17,701
                                                                                           --------            --------

         Total liabilities and shareholders' equity ....................................   $112,449            $112,469
                                                                                            =======             =======




                                                         3







                                                ASB Financial Corp.


                                       CONSOLIDATED STATEMENTS OF OPERATIONS

                                     For the three months ended September 30,
                                         (In thousands, except share data)

                                                                                                              
                                                                                                 1997              1996

Interest income
  Loans .....................................................................................  $1,568            $1,434
  Mortgage-backed securities ................................................................     152               187
  Investment securities .....................................................................     375               348
  Interest-bearing deposits and other .......................................................      69                96
                                                                                               ------             -----
         Total interest income ..............................................................   2,164             2,065

Interest expense
  Deposits ..................................................................................   1,194             1,111
  Borrowings ................................................................................      55                32
                                                                                                -----             -----
         Total interest expense .............................................................   1,249             1,143
                                                                                                -----             -----

         Net interest income ................................................................     915               922

Provision for losses on loans ...............................................................      -                 22
                                                                                                -----             -----

         Net interest income after provision for losses on loans ............................     915               900

Other income ................................................................................      65                52

General, administrative and other expense
  Employee compensation and benefits ........................................................     334               338
  Occupancy and equipment ...................................................................      29                28
  Federal deposit insurance premiums ........................................................      14               599
  Franchise taxes ...........................................................................      78                70
  Other operating ...........................................................................     157               184
                                                                                               ------             -----
         Total general, administrative and other expense ....................................     612             1,219
                                                                                               ------             -----

         Earnings (loss) before income taxes (credits) ......................................     368              (267)

Federal income taxes (credits)
  Current ...................................................................................     136              (104)
  Deferred ..................................................................................     (14)               13
                                                                                               ------            ------
         Total federal income taxes (credits) ...............................................     122               (91)
                                                                                               ------            ------

         NET EARNINGS (LOSS) ................................................................ $   246           $  (176)
                                                                                               ======            ====== 

         EARNINGS (LOSS) PER SHARE ..........................................................    $.16             $(.11)
                                                                                                  ===              ==== 







                                                         4







                                                ASB Financial Corp.


                                       CONSOLIDATED STATEMENTS OF CASH FLOWS

                                     For the three months ended September 30,
                                                  (In thousands)

                                                                                                              
                                                                                                 1997              1996

Cash flows from operating activities:
  Net earnings (loss) for the period .......................................................  $   246           $  (176)
  Adjustments to reconcile net earnings (loss) to net cash
  provided by (used in) operating activities:
    Amortization of discounts and premiums on loans,
      investments and mortgage-backed securities - net .....................................       11                (7)
    Amortization of deferred loan origination fees .........................................      (17)              (13)
    Depreciation and amortization ..........................................................       20                28
    Provision for losses on loans ..........................................................       -                 22
    Federal Home Loan Bank stock dividends .................................................      (13)              (12)
    Increase (decrease) in cash due to changes in:
      Accrued interest receivable ..........................................................      (52)               46
      Prepaid expenses and other assets ....................................................       59                66
      Accrued interest payable .............................................................      633               540
      Other liabilities ....................................................................      109               669
      Federal income taxes
        Current ............................................................................      (36)             (217)
        Deferred ...........................................................................      (14)               13
                                                                                              -------           -------
         Net cash provided by operating activities .........................................      946               959

Cash flows provided by (used in) investing activities:
  Proceeds from maturity of investment securities ..........................................    1,650             1,480
  Purchase of investment securities designated as available for sale .......................     (468)           (1,850)
  Principal repayments on mortgage-backed securities .......................................      371               457
  Loan principal repayments ................................................................    3,083             3,816
  Loan disbursements .......................................................................   (5,006)           (4,980)
  Purchase of office premises and equipment ................................................       (3)               (7)
  Decrease in certificates of deposit in other financial institutions - net ................      496               497
                                                                                               ------            ------
         Net cash provided by (used in) investing activities ...............................      123              (587)

Cash flows provided by (used in) financing activities:
  Net increase (decrease) in deposit accounts ..............................................     (498)              508
  Repayment of Federal Home Loan Bank advances .............................................       (8)               (7)
  Advances by borrowers for taxes and insurance ............................................      (67)              (69)
  Dividends paid on common shares ..........................................................     (170)             (173)
  Purchase of treasury stock ...............................................................     (277)               -
                                                                                               ------             ----
         Net cash provided by (used in) financing activities ...............................   (1,020)              259
                                                                                                -----            ------

Net increase in cash and cash equivalents ..................................................       49               631

Cash and cash equivalents at beginning of period ...........................................    3,850             3,836
                                                                                                -----             -----

Cash and cash equivalents at end of period .................................................   $3,899            $4,467
                                                                                                =====             =====




                                                         5






                                                ASB Financial Corp.


                                 CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                                     For the three months ended September 30,
                                                  (In thousands)

                                                                                                              
                                                                                                 1997              1996

Supplemental  disclosure of cash flow  information:  Cash paid during the period
  for:
    Federal income taxes .....................................................................   $ -               $155
                                                                                                   ==               ===

    Interest on deposits and borrowings ......................................................   $616              $603
                                                                                                  ===               ===

Supplemental disclosure of noncash investing activities:
  Unrealized gains on securities designated as available for
    sale, net of related tax effects .........................................................   $ 12              $ 89
                                                                                                 ====              ====




































                                                         6






                               ASB Financial Corp.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

             For the three months ended September 30, 1997 and 1996


    1.   Basis of Presentation

    The accompanying  unaudited  consolidated financial statements were prepared
    in  accordance  with  instructions  for Form 10-QSB and,  therefore,  do not
    include  information or footnotes  necessary for a complete  presentation of
    consolidated  financial  position,  results of operations  and cash flows in
    conformity with generally accepted accounting principles. Accordingly, these
    financial  statements  should be read in conjunction  with the  consolidated
    financial   statements  and  notes  thereto  of  ASB  Financial  Corp.  (the
    "Corporation")  included  in the Annual  Report on Form  10-KSB for the year
    ended June 30, 1997. However, in the opinion of management,  all adjustments
    (consisting  of only normal  recurring  accruals)  which are necessary for a
    fair  presentation  of the  financial  statements  have been  included.  The
    results of  operations  for the three month period ended  September 30, 1997
    are not necessarily  indicative of the results which may be expected for the
    entire fiscal year.

    2.   Principles of Consolidation

    The accompanying  consolidated  financial statements include the accounts of
    the Corporation  and American  Savings Bank, fsb (the "Savings  Bank").  All
    significant intercompany items have been eliminated.

    3.   Earnings Per Share

    Earnings  per  share is  computed  based  upon the  weighted-average  shares
    outstanding  during the period plus those stock  options that are  dilutive,
    less shares in the ASB Financial  Corp.  Employee Stock  Ownership Plan (the
    "ESOP")   that  are   unallocated   and  not   committed   to  be  released.
    Weighted-average  common  shares deemed  outstanding,  which gives effect to
    95,482 and 111,352 unallocated ESOP shares,  totaled 1,584,798 and 1,602,200
    for the three months ended September 30, 1997 and 1996, respectively.  There
    is no material  dilutive  effect  associated  with the  Corporation's  stock
    option plan for either of the three month periods presented.

    4.   Effects of Recent Accounting Pronouncements

    In June 1996, the Financial  Accounting  Standards Board (the "FASB") issued
    Statement of Financial  Accounting  Standards ("SFAS") No. 125,  "Accounting
    for Transfers of Financial Assets,  Servicing Rights,  and Extinguishment of
    Liabilities",  that provides  accounting  guidance on transfers of financial
    assets,  servicing of financial assets,  and  extinguishment of liabilities.
    SFAS No. 125 introduces an approach to accounting for transfers of financial
    assets that  provides a means of dealing with more complex  transactions  in
    which the seller disposes of only a partial interest in the assets,  retains
    rights  or  obligations,  makes  use  of  special  purpose  entities  in the
    transaction,  or otherwise has continuing  involvement  with the transferred
    assets. The new accounting method,  referred to as the financial  components
    approach,  provides  that  the  carrying  amount  of  the  financial  assets
    transferred  be allocated to  components of the  transaction  based on their
    relative fair values. SFAS No. 125 provides criteria for determining whether
    control of assets has been relinquished and whether a sale has occurred.  If
    the transfer  does not qualify as a sale,  it is accounted  for as a secured
    borrowing.  Transactions  subject to the provisions of SFAS No. 125 include,
    among others, transfers involving repurchase agreements,  securitizations of
    financial assets, loan participations, factoring arrangements, and transfers
    of receivables with recourse.

                                        7





                               ASB Financial Corp.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

             For the three months ended September 30, 1997 and 1996


    4.   Effects of Recent Accounting Pronouncements (continued)

    An  entity  that  undertakes  an  obligation  to  service  financial  assets
    recognizes either a servicing asset or liability for the servicing  contract
    (unless  related  to a  securitization  of assets,  and all the  securitized
    assets are retained and classified as  held-to-maturity).  A servicing asset
    or liability  that is purchased  or assumed is initially  recognized  at its
    fair value.  Servicing assets and liabilities are amortized in proportion to
    and over the period of estimated net servicing  income or net servicing loss
    and are  subject to  subsequent  assessments  for  impairment  based on fair
    value.

    SFAS No. 125 provides  that a liability  is removed  from the balance  sheet
    only  if  the  debtor  either  pays  the  creditor  and is  relieved  of its
    obligation  for the liability or is legally  released from being the primary
    obligor.

    SFAS No. 125 is effective for  transfers  and servicing of financial  assets
    and extinguishment of liabilities  occurring after December 31, 1997, and is
    to be applied  prospectively.  Earlier  or  retroactive  application  is not
    permitted.  Management  does not believe that  adoption of SFAS No. 125 will
    have a material adverse effect on the Corporation's  consolidated  financial
    position or results of operations.

    In February 1997, the FASB issued SFAS No. 128, "Earnings Per Share",  which
    requires  companies to present basic  earnings per share and, if applicable,
    diluted  earnings per share,  instead of primary and fully diluted  earnings
    per  share,  respectively.  Basic  earnings  per share is  computed  without
    including  potential  common  shares,  i.e.,  no  dilutive  effect.  Diluted
    earnings  per share is computed  taking  into  consideration  common  shares
    outstanding  and  dilutive  potential  common  shares,   including  options,
    warrants,  convertible securities and contingent stock agreements.  SFAS No.
    128  is  effective  for  periods  ending  after  December  15,  1997.  Early
    application is not permitted. Based upon the provisions of SFAS No. 128, the
    Corporation's  basic and  diluted  earnings  per  share for the three  month
    period ended September 30, 1997 would have been $.16 and $.15, respectively.

     In February 1997, the FASB issued SFAS No. 129, "Disclosures of Information
     about Capital  Structure."  SFAS No. 129 consolidated  existing  accounting
     guidance relating to disclosure about a company's capital  structure.  SFAS
     No. 129 is effective  for  financial  statements  for periods  ending after
     December 15, 1997.  SFAS No. 129 is not expected to have a material  impact
     on the Corporation's financial statements.

    In June  1997,  the FASB  issued  SFAS  No.  130,  "Reporting  Comprehensive
    Income."  SFAS No. 130  establishes  standards  for reporting and display of
    comprehensive  income  and its  components  (revenues,  expenses,  gains and
    losses) in a full set of general-purpose financial statements.  SFAS No. 130
    requires that all items that are required to be recognized  under accounting
    standards as components of  comprehensive  income be reported in a financial
    statement  that is displayed  with the same  prominence  as other  financial
    statements.  It does not  require  a  specific  format  for  that  financial
    statement  but requires that an  enterprise  display an amount  representing
    total comprehensive income for the period in that financial statement.


                                        8






                               ASB Financial Corp.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

             For the three months ended September 30, 1997 and 1996


    4.   Effects of Recent Accounting Pronouncements (continued)

    SFAS  No.  130  requires  that an  enterprise  (a)  classify  items of other
    comprehensive  income  by their  nature  in a  financial  statement  and (b)
    display the accumulated  balance of other  comprehensive  income  separately
    from retained earnings and additional  paid-in capital in the equity section
    of a statement of financial  position.  SFAS No. 130 is effective for fiscal
    years  beginning  after  December  15, 1997.  Reclassification  of financial
    statements  for  earlier  periods  provided  for  comparative   purposes  is
    required.  SFAS No. 130 is not  expected  to have a  material  impact on the
    Corporation's financial statements.

    In June 1997, the FASB issued SFAS No. 131,  "Disclosures  about Segments of
    an Enterprise and Related  Information." SFAS No. 131 significantly  changes
    the way that public business  enterprises report information about operating
    segments in annual financial  statements and requires that those enterprises
    report selected  information about reportable  segments in interim financial
    reports issued to shareholders.  It also  establishes  standards for related
    disclosures  about  products  and  services,   geographic  areas  and  major
    customers.  SFAS No. 131 uses a "management  approach" to disclose financial
    and  descriptive  information  about the way that  management  organizes the
    segments within the enterprise for making operating  decisions and assessing
    performance.  For many  enterprises,  the  management  approach  will likely
    result in more segments being reported.  In addition,  SFAS No. 131 requires
    significantly  more information to be disclosed for each reportable  segment
    than is presently  being  reported in annual  financial  statements and also
    requires  that  selected   information  be  reported  in  interim  financial
    statements.  SFAS No. 131 is  effective  for fiscal  years  beginning  after
    December 15, 1997. SFAS No. 131 is not expected to have a material impact on
    the Corporation's financial statements.

    5.   Proposed Legislation

    Congress is  considering  legislation  to eliminate the federal  savings and
    loan  charter  and  separate   federal   regulation   of  savings  and  loan
    associations.  Pursuant to such  legislation,  Congress may develop a common
    charter for all financial  institutions,  eliminate the OTS and regulate the
    Savings  Bank as a bank or  require  it to change  its  charter to that of a
    national bank.  Management  does not believe the pending  legislation  would
    have a  material  effect on the  consolidated  financial  statements  of the
    Corporation.












                                        9





                               ASB Financial Corp.

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


Discussion of Financial Condition Changes from June 30, 1997 to 
  September 30, 1997

At September 30, 1997,  the  Corporation's  assets  totaled  $112.4  million,  a
decrease of $20,000,  or .02%,  from the $112.5 million of total assets reported
at  June  30,  1997.  Liquid  assets  (i.e.  cash,   interest-bearing  deposits,
certificates  of deposit and  investment  securities)  decreased by $1.6 million
during the three month  period,  to a total of $25.2  million at  September  30,
1997. Investment securities decreased by $1.2 million, or 6.3%, due primarily to
maturity of $1.7 million of investment securities, partially offset by purchases
of $468,000.  Mortgage-backed  securities  totaled $8.2 million at September 30,
1997, a $375,000,  or 4.4%, decrease from June 30, 1997 levels, due primarily to
principal  repayments  during the  period.  Funds from these  sources  were used
primarily to fund loan originations.

Loans  receivable  increased by $1.9  million,  or 2.6%,  during the three month
period,  to a total of $76.1 million at September 30, 1997.  Loan  disbursements
amounted to $5.0 million and were  partially  offset by principal  repayments of
$3.1 million.

The  allowance for loan losses  totaled  $820,000 at September 30, 1997 and June
30, 1997. At both  September 30, 1997 and June 30, 1997,  the allowance for loan
losses  represented 74.5% of nonperforming  loans, which totaled $1.1 million at
both dates.  Although  management believes that its allowance for loan losses at
September   30,  1997,  is  adequate   based  upon  the   available   facts  and
circumstances,  there can be no assurance  that additions to such allowance will
not  be  necessary  in  future  periods,   which  could  adversely   affect  the
Corporation's results of operations.

Deposits totaled $89.3 million at September 30, 1997, a decrease of $498,000, or
 .6 %, from June 30, 1997 levels.  Management  continued its conservative pricing
strategy  with  respect to deposit  accounts  during the current  interest  rate
environment.

Shareholders' equity totaled $17.5 million at September 30, 1997, a $189,000, or
1.1%,  decrease  from June 30, 1997.  The  decrease  resulted  primarily  from a
purchase of  treasury  shares  totaling  $277,000  during the period,  which was
partially offset by undistributed net earnings of $76,000 and an increase in the
unrealized gains on securities designated as available for sale of $12,000.

The  Corporation  is required to meet each of three  minimum  capital  standards
promulgated by the Office of Thrift Supervision ("OTS"),  hereinafter  described
as the  tangible  capital  requirement,  the core  capital  requirement  and the
risk-based  capital  requirement.  The  tangible  capital  requirement  mandates
maintenance of shareholders'  equity less all intangible assets equal to 1.5% of
adjusted total assets. The core capital requirement provides for the maintenance
of tangible  capital plus certain forms of  supervisory  goodwill equal to 3% of
adjusted  total  assets,  while  the  risk-based  capital  requirement  mandates
maintenance  of core capital plus  general loan loss  allowances  equal to 8% of
risk-weighted assets as defined by OTS regulations.




                                       10





                               ASB Financial Corp.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Discussion  of Financial  Condition  Changes from June 30, 1997 to September 30,
1997 (continued)

At September 30, 1997, the Corporation's tangible and core capital totaled $13.3
million,  or  12.1%  of  adjusted  total  assets,  which  exceeded  the  minimum
requirements  of $1.7  million  and $3.3  million  by $11.6  million  and  $10.0
million, respectively. The Corporation's risk-based capital of $13.9 million, or
27.2% of  risk-weighted  assets,  exceeded  the current 8%  requirement  by $9.8
million.


Comparison of Operating Results for the Three Month Periods Ended September 30,
  1997 and 1996

General

Net earnings  amounted to $246,000 for the three months ended September 30,
1997,  an increase of $422,000  over the $176,000 net loss reported for the
same period in 1996.  The increase in earnings  resulted  primarily  from a
$585,000 decrease in expense recorded for deposit insurance premiums during
the current  quarter  relating to the Savings  Association  Insurance  Fund
("SAIF") recapitalization chargewhich was recorded during the 1996 quarter.
Additionally,  the Corporation  experienced a $22,000 decrease in all other
components  of  general,   administrative  and  other  expense,  which  was
partially offset by a $7,000 decrease in net interest income.

Net Interest Income

Net  interest  income  declined by $7,000,  or .8%,  for the three  months ended
September  30,  1997,  compared  to the 1996  period.  Interest  income on loans
increased by $134,000,  or 9.3%, due primarily to a $6.0 million increase in the
average  balance  of  loans  outstanding  year  to  year.   Interest  income  on
mortgage-backed and investment securities and interest-bearing deposits declined
by $35,000,  or 5.5%, due primarily to a decrease in the average portfolio yield
during the year. Interest expense on deposits increased by $83,000, or 7.5%, due
to a $5.9 million increase in the weighted-average  deposit balance outstanding,
coupled with an increase in the cost of deposits year to year.  Interest expense
on  borrowings   increased  by  $23,000  due  to  a  $130,000  increase  in  the
weighted-average balance of borrowings outstanding.

Provision for Losses on Loans

A  provision  for  losses on loans is  charged  to  earnings  to bring the total
allowance for loan losses to a level considered  appropriate by management based
on  historical  experience,  the  volume and type of  lending  conducted  by the
Corporation,  the status of past due  principal and interest  payments,  general
economic conditions, particularly as such conditions relate to the Corporation's
market  area,  and  other  factors   related  to  the   collectibility   of  the
Corporation's loan portfolio.  As a result of such analysis,  management elected
not to record any  provision  for loan losses for the three month  period  ended
September 30, 1997. There can be no assurance that the allowance for loan losses
of the  Corporation  will be  adequate to absorb  losses on known  nonperforming
assets or that the allowance  will be adequate to cover losses on  nonperforming
assets in the future.

                                       11






                               ASB Financial Corp.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Operating  Results for the Three Month Periods Ended September 30,
1997 and 1996 (continued)

Other Income

Other  income  increased  by  $13,000,  or  25.0%,  for the three  months  ended
September  30,  1997,  compared to the same  period in 1996,  due  primarily  an
increase  in  deposit   account  fees  and  to  an  increase  in   miscellaneous
non-operating income.

General, Administrative and Other Expense

General,  administrative  and other  expense  decreased by  $607,000,  or 49.8%,
during the three months ended September 30, 1997, compared to the same period in
1996. This decrease  resulted  primarily from the absence of the $551,000 charge
recorded in 1996 in connection with the SAIF  recapitalization  assessment and a
$34,000  decrease in regular  insurance  premiums  following  the  reduction  in
premium rates due to the assessment.

Federal Income Taxes

The provision for federal income taxes increased by $213,000, or 234.1%, for the
three months ended  September  30, 1997, as compared to the same period in 1996.
This change resulted primarily from the increase in net earnings before taxes of
$635,000,  or 237.8%. The effective tax rates were 33.2% and 34.1% for the three
months ended September 30, 1997 and 1996, respectively.























                                       12






                               ASB Financial Corp.

                                     PART II


ITEM 1.  Legal Proceedings

           Not applicable


ITEM 2.  Changes in Securities

           Not applicable


ITEM 3.  Defaults Upon Senior Securities

           Not applicable


ITEM 4.  Submission of Matters to a Vote of Security Holders

           On October 22, 1997, the  Corporation  held its Annual Meeting
           of  Shareholders.  In connection  therewith,  two matters were
           submitted to the shareholders for a vote. First,  shareholders
           elected three directors by the following votes:

               Gerald R. Jenkins:
                    For:  1,471,962      Against:  2,200        Abstain:  5,490

               William S. Burke:
                    For:  1,471,098      Against:  3,064        Abstain:  5,490

               Lee O. Fitch:
                    For:  1,470,764      Against:  3,398        Abstain:  5,490

           The shareholders also ratified the selection of Grant Thornton
           LLP as the Corporation's  auditors for the 1998 fiscal year by
           the following vote:

                    For:  1,467,671      Against:  1,000        Abstain:  5,490


ITEM 5.  Other Information

           None


ITEM 6.  Exhibits and Reports on Form 8-K

           Reports on Form 8-K:    None.

           Exhibit 27:             Financial Data Schedule for the three
                                   months ended September 30, 1997. 

  




                                       13







                               ASB Financial Corp.

                                   SIGNATURES


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.





Date:      November 12, 1997                      By:  /s/Gerald R. Jenkins
       -------------------------------                  --------------------
                                                        Gerald R. Jenkins
                                                        President and Chief
                                                        Executive Officer



Date:      November 12, 1997                       By:  /s/Robert M. Smith
       -------------------------------                  ------------------
                                                        Robert M. Smith
                                                        Vice President and
                                                        Chief Financial Officer






























                                       14