(LOGO)


December 9, 2009



Dear Shareholder:


     We have had better years, in better economic environments, but our
strategy of attempting to make loans to able borrowers, secured by
sufficient collateral, continues to be successful.  In the past year,
we approximately doubled our net income, to $18,709,000, as our net
interest margin increased from 2.55% to 3.41%, and we enjoyed a large
increase in non-interest income, primarily from increased residential
lending and gains from securities transactions.  We also substantially
increased our provisions for loan losses.  We don't have a crystal ball
to predict how long or how deep this "Great Recession" will continue to
create problems in almost every aspect of real estate lending, but we
are continuing to position ourselves to deal with present and future
issues.

     This is the twentieth year that has been my privilege of writing
the annual letter to NASB Financial shareholders.  As in 1990, I remain
confident that there is a place in our financial markets for a small
institution that specializes in real estate lending.  I am still
optimistic that our best results will be in the future.

     Thank you for your continuing support of NASB.


Sincerely,

/s/ David H. Hancock
David H. Hancock
Board Chairman


                                    1

<Page>


FINANCIAL, INC.
2009 ANNUAL REPORT
- -------------------------------------------------------------------

CONTENTS

1     Letter to Shareholders
2     Contents and Financial Highlights
3     Selected Consolidated Financial and Other Data
4-15  Management's Discussion and Analysis of Financial Condition and
          Results of Operations
16-51 Consolidated Financial Statements
52    Report of Independent Registered Public Accounting Firm
53    Summary of Unaudited Quarterly Operating Results and Listing
          of Directors
54    Listing of Officers and Other Disclosures
55    Listing of Branch Offices and Investor Information
56    Common Stock Prices and Dividends



FINANCIAL HIGHLIGHTS


<Table>
<Caption>


                                             2009       2008       2007       2006      2000     1990
                                         ---------------------------------------------------------------
                                                                           
                                                    Dollars in thousands, except per share data
For the year ended September 30:
  Net interest income                    $    47,405     39,015     41,679    46,611   35,838    7,983
  Net interest spread                          2.95%      2.36%      2.53%     2.87%    3.71%    1.99%
  Other income                           $    40,494     18,407     21,198    24,524    9,409    2,774
  General and administrative expenses         46,716     36,819     36,329    37,248   20,120    8,169
  Net income (loss)                           18,790      9,296     15,319    20,768   14,721     (369)
  Basic earnings per share                      2.38       1.18       1.89      2.47     1.66    (0.18)
  Cash dividends paid                          7,080      7,080      7,337     9,468    3,370       --
  Dividend payout ratio                       37.84%     76.16%     47.90%    45.59%   22.89%       --

At year end:
  Assets                                 $ 1,559,562  1,516,761  1,506,483 1,524,796  984,525  388,477
  Loans, net                               1,320,362  1,344,520  1,316,592 1,338,171  914,012  180,348
  Investment securities                       80,618     60,059     80,881    97,634   20,451  179,599
  Customer and brokered deposit accounts     904,625    769,379    855,536   851,042  621,665  333,634
  Stockholders' equity                       166,388    152,412    149,392   156,572   83,661   16,772
  Book value per share                         21.15      19.37      18.99     18.82     9.84     1.83
  Basic shares outstanding (in thousands)      7,868      7,868      7,868     8,319    8,500    9,148

Other financial data:
  Return on average assets                     1.22%      0.61%      1.01%     1.35%    1.63%  (0.20)%
  Return on average equity                    11.74%      6.16%     10.01%    13.60%   18.12%  (2.50)%
  Stockholders' equity to assets              10.67%     10.05%      9.92%    10.27%    8.50%    4.30%
  Average shares outstanding (in thousands)    7,868      7,868      8,101     8,397    8,863    8,116


Selected year end information:
  Stock price per share: Bid             $     25.96      29.41      35.76     39.79    14.50    1.03
                         Ask                   26.27      31.00      35.80     39.90    15.50    1.13




</Table>


Per share amounts have been adjusted to give retroactive effect to the
four-for-one stock split, which occurred during the fiscal year ended
September 30, 1999.


                                    2
<Page>


SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

     The following tables include selected information concerning the
financial position of NASB Financial, Inc., (including consolidated
data from the operations of subsidiaries) for the years ended September
30.  Dollar amounts are expressed in thousands, except per share data.

<Table>
<Caption>


SUMMARY STATEMENT OF OPERATIONS             2009      2008     2007     2006     2005
- -----------------------------------------------------------------------------------------
                                                               
  Interest income                     $    89,825    95,521  103,818   99,132   83,773
  Interest expense                         42,420    56,506   62,139   52,521   32,474
                                         ------------------------------------------------
    Net interest income                    47,405    39,015   41,679   46,611   51,299
  Provision for loan losses                11,250     6,200    1,634      745      522
                                         ------------------------------------------------
    Net interest income after provision
      for loan losses                      36,155    32,815   40,045   45,866   50,777
  Other income                             40,494    18,407   21,198   24,524   28,512
  General and administrative expenses      46,716    36,819   36,329   37,248   38,851
                                         ------------------------------------------------
    Income before income tax expense       29,933    14,403   24,914   33,142   40,438
  Income tax expense                       11,224     5,107    9,595   12,374   14,612
                                         ------------------------------------------------
      Net income                       $   18,709     9,296   15,319   20,768   25,826
                                         ================================================

Earnings per share:
  Basic                                $     2.38      1.18     1.89     2.47     3.06
  Diluted                                    2.38      1.18     1.88     2.46     3.05

Average shares outstanding (in thousands)   7,868     7,868    8,101    8,397    8,451

</Table>


<Table>
<Caption>

SUMMARY BALANCE SHEET                        2009     2008      2007      2006     2005
- -----------------------------------------------------------------------------------------
                                                                 
Assets:
  Bank deposits                        $   60,771     6,331    18,847     6,511    27,523
  Stock in Federal Home Loan Bank          26,640    26,284    22,307    24,043    22,390
  Securities                               80,618    60,059    80,881    97,584   129,970
  Loans receivable held for sale, net      81,367    64,030    47,233    50,462    94,130
  Loans receivable held for
     investment, net                    1,238,995 1,280,490 1,269,359 1,287,709 1,226,514
  Non-interest earning assets              71,171    79,567    67,856    58,487    55,817
                                         -------------------------------------------------
    Total assets                       $1,559,562 1,516,761 1,506,483 1,524,796 1,556,344
                                         =================================================

Liabilities:
  Customer & brokered deposit accounts $  904,625   769,379   855,536   851,042   802,694
  Advances from Federal Home Loan Bank 	  441,026   550,091   458,933   499,357   465,907
  Subordinated debentures                  25,774    25,774    25,774        --        --
  Securities sold under agreements to
     repurchase                                --        --        --        --   122,000
  Non-interest costing liabilities         21,749    19,105    16,848    17,825    16,856
                                         -------------------------------------------------
    Total liabilities                   1,393,174 1,364,349 1,357,091 1,368,224 1,407,457
  Stockholders' equity                    166,388   152,412   149,392   156,572   148,887
                                         -------------------------------------------------
    Total liabilities and
      stockholders' equity             $1,559,562 1,516,761 1,506,483 1,524,796 1,556,344
                                         =================================================
  Book value per share                 $    21.15    19.37      18.99     18.82    17.65
                                         =================================================


 OTHER DATA                                  2009     2008      2007     2006      2005
                                         -------------------------------------------------
  Loans serviced for others              $  93,350   65,253    84,735   101,076   107,131
  Number of full service branches                9        9         9         8         8
  Number of employees (full-time
    equivalents)                               367      322       312       362       441
  Basic shares outstanding (in thousands)    7,868    7,868     7,868     8,319     8,437

</Table>


                                    3
<Page>


GENERAL
     NASB Financial, Inc. ("the Company") was formed in April 1998 to
become a unitary thrift holding company of North American Savings Bank,
F.S.B. ("the Bank" or "North American").  The Company's principal
business is to provide banking services through the Bank.
Specifically, the Bank obtains savings and checking deposits from the
public, then uses those funds to originate and purchase real estate
loans and other loans.  The Bank also purchases mortgage-backed
securities ("MBS") and other investment securities from time to time as
conditions warrant.  In addition to customer deposits, the Bank obtains
funds from the sale of loans held-for-sale, the sale of securities
available-for-sale, repayments of existing mortgage assets, and
advances from the Federal Home Loan Bank ("FHLB").  The Bank's primary
sources of income are interest on loans, MBS, and investment securities
plus income from lending activities and customer service fees.
Expenses consist primarily of interest payments on customer and
brokered deposits and other borrowings and general and administrative
costs.

     The Bank operates nine deposit branch locations, three residential
loan origination branch offices, and one residential construction loan
origination office, primarily in the greater Kansas City area.  The
Bank also operates one commercial real estate loan origination office
at it's headquarters in Grandview, Missouri.  Consumer loans are also
offered through the Bank's branch network.  Customer deposit accounts
are insured up to allowable limits by the Deposit Insurance Fund
("DIF"), a division of the Federal Deposit Insurance Corporation
("FDIC").  The Bank is regulated by the Office of Thrift Supervision
("OTS") and the FDIC.

FORWARD-LOOKING STATEMENTS
     We may from time to time make written or oral "forward-looking
statements", including statements contained in our filings with the
Securities and Exchange Commission ("SEC"). These forward-looking
statements may be included in this annual report to shareholders and in
other communications by the Company, which are made in good faith by us
pursuant to the "safe harbor" provisions of the Private Securities
Litigation Reform Act of 1995.

     These forward-looking statements include statements about our
beliefs, plans, objectives, goals, expectations, anticipations,
estimates and intentions, that are subject to significant risks and
uncertainties, and are subject to change based on various factors, some
of which are beyond our control. The words "may," "could," "should,"
"would," "believe," "anticipate," "estimate," "expect," "intend,"
"plan," and similar expressions are intended to identify forward-
looking statements. The following factors, among others, could cause
our financial performance to differ materially from the plans,
objectives, goals, expectations, anticipations, estimates and
intentions expressed in the forward-looking statements:

- - the strength of the U.S. economy in general and the strength of the
local economies in which we conduct operations;
- - the effects of, and changes in, trade, monetary and fiscal policies
and laws, including interest rate policies of the Federal Reserve
Board;
- - the effects of, and changes in, foreign and military policy of the
United States Government; inflation, interest rate, market and monetary
fluctuations;
- - the timely development and acceptance of our new products and
services and the perceived overall value of these products and services
by users, including the features, pricing and quality compared to
competitors' products and services;
- - the willingness of users to substitute competitors' products and
services for our products and services;
- - our success in gaining regulatory approval of our products, services
and branching locations, when required;
- - the impact of changes in financial services' laws and regulations,
including laws concerning taxes, banking, securities and insurance;
- - technological changes;
- - acquisitions and dispositions;
- - changes in consumer spending and saving habits; and
- - our success at managing the risks involved in our business.

     This list of important factors is not all-inclusive. We do not
undertake to update any forward-looking statement, whether written or
oral, that may be made from time to time by or on behalf of the Company
or the Bank.


                                    4
<Page>


FINANCIAL CONDITION
     Total assets as of September 30, 2009, were $1,559.6 million, an
increase of $42.8 million from the prior year-end.  Average interest-
earning assets increased $19.0 million from the prior year to $1,491.1
million.

     As the Bank originates loans each month, management evaluates the
existing market conditions to determine which loans will be held in the
Bank's portfolio and which loans will be sold in the secondary market.
Residential mortgage loans sold in the secondary market are sold with
servicing released or converted into mortgage-backed securities ("MBS")
and sold with the servicing retained by the Bank.  At the time of each
loan commitment, a decision is made to either hold the loan for
investment, hold it for sale with servicing retained, or hold it for
sale with servicing released.  Management monitors market conditions to
decide whether loans should be held in the portfolio or sold and if
sold, which method of sale is appropriate.  During the year ended
September 30, 2009, the Bank originated $1,563.4 million in mortgage
loans held for sale, $234.9 million in mortgage loans held for
investment, and $4.4 million in other loans.  This total of $1,802.6
million in loan originations was an increase of $567.8 million over the
prior fiscal year.

     Loans held for sale as of September 30, 2009, were $81.4 million,
and consisted entirely of residential mortgage loans held for sale with
servicing released.  As of October 1, 2008, the Company elected to
carry loans held for sale at fair value, as permitted under GAAP.

     The balance of total loans held for investment at September 30,
2009, was $1,259.7 million, a decrease of $34.6 million from September
30, 2008.  This decrease related primarily to the Bank's construction
and development loan portfolio.  During fiscal 2009, total originations
and purchases of mortgage loans and other loans held for investment
were $240.8 million.  The gross balance of loans on business properties
was $474.5 million at September 30, 2009, compared to $478.9 million as
of the previous year-end.  The gross balance of construction and
development loans was $329.5 million at September 30, 2009, a decrease
of $67.3 million.

     The balance of mortgage servicing rights at September 30, 2009,
was $351,000, a decrease of $365,000 from September 30, 2008.
Originated mortgage servicing rights of $10,000 were capitalized during
the year ended September 30, 2009.  The total outstanding balance of
mortgage loans serviced for others was $93.3 million, an increase of
$28.0 million from the prior fiscal year-end.

     The following graphs summarize the Company's total assets as of
September 30, 2009 and 2008:


Total Assets - Fiscal 2009

                                               Percent of
Asset Category                                Total Assets
- --------------                                -------------
Permanent loans on business properties             30%
Permanent loans on residential properties          28%
Construction and development loans                 18%
Cash and investments                               11%
Other loans                                         9%
Other non-earning assets                            4%
                                                 ------
                                                  100%
                                                 ======


                                    5
<Page>


Total Assets - Fiscal 2008

                                               Percent of
Asset Category                                Total Assets
- --------------                                -------------
Permanent loans on business properties             33%
Permanent loans on residential properties          28%
Construction and development loans                 21%
Cash and investments                                7%
Other loans                                         7%
Other non-earning assets                            4%
                                                 ------
                                                  100%
                                                 ======


     Total liabilities were $1,393.2 million at September 30, 2009, an
increase of $28.8 million from the previous year.  Average interest-
costing liabilities during fiscal year 2009 were $1,383.9 million, an
increase of $17.4 million from fiscal 2008.

     Total customer deposit accounts at September 30, 2009, were $696.8
million, an increase of $5.2 million from the prior year-end.  The
total change in customer deposits was comprised of increases of $3.6
million in demand deposit accounts, $1.6 million in money market demand
accounts and $10.4 million in savings accounts, offset by a decrease of
$10.4 million in certificate of deposit accounts.  Additionally, the
Company held a total of $207.8 million in brokered deposits at
September 30, 2009, an increase of $130.0 million from September 30,
2008.  The average interest rate on customer and brokered deposits at
September 30, 2009, was 2.23%, a decrease of 115 basis points from the
prior year-end.  The average balance of customer and brokered deposits
during fiscal 2008 was $867.9 million, an increase of $62.7 million
from fiscal 2008.

     Advances from the FHLB were $441.0 million at September 30, 2009,
a decrease of $109.1 million from the prior fiscal year-end.  During
fiscal year 2009, the Bank borrowed $444.0 million of new advances and
made $553.0 million of repayments.  Management continues to use FHLB
advances as a primary funding source to provide operating liquidity and
to fund the origination of mortgage loans.

     Subordinated debentures were $25.8 million as of September 30,
2009.  Such debentures resulted from the issuance of pooled Trust
Preferred Securities through the Company's wholly owned statutory trust,
NASB Preferred Trust I during fiscal 2007.  The Trust used the proceeds
from the offering to purchase a like amount of the Company's
subordinated debentures.  The debentures, which have a variable rate of
1.65% over the 3-month LIBOR and a 30-year term, are the sole assets of
the Trust.  The debentures are callable, in whole or in part, after
five years from the issuance date.

     During the year ended September 30, 2009, the Company paid a total
of $7.1 million in cash dividends to its stockholders.


                                    6
<Page>


NET INTEREST MARGIN
     The Bank's net interest margin is comprised of the difference
("spread") between interest income on loans, MBS, and investments and
the interest cost of customer and brokered deposits, FHLB advances, and
other borrowings.  Management monitors net interest spreads and,
although constrained by certain market, economic, and competition
factors, it establishes loan rates and customer deposit rates that
maximize net interest margin.

     During fiscal year 2009, average interest-earning assets exceeded
average interest-costing liabilities by $107.1 million, which was 6.9%
of average total assets.  In fiscal year 2008, average interest-earning
assets exceeded average interest-costing liabilities by $105.6 million,
which was 6.9% of average total assets.

     The net interest spread (earning yield less costing rate) for the
fiscal year ended September 30, 2009, was 2.95%, an increase of 59
basis points from the prior year.  The net interest spread for the
fiscal year ended September 30, 2008, was 2.36%, a decrease of 17 basis
points from the prior year.

     The table below presents the total dollar amounts of interest
income and expense on the indicated amounts of average interest-earning
assets or interest-costing liabilities, with the average interest rates
for the year and at the end of each year.  Average yields reflect yield
reductions due to non-accrual loans.  Average balances and weighted
average yields at year-end include all accrual and non-accrual loans.
Dollar amounts are expressed in thousands.


                                                            As of
                                     Fiscal 2009           9/30/09
                              ---------------------------
                              Average              Yield/     Yield/
                              Balance   Interest    Rate       Rate
                            ----------------------------------------
Interest-earning assets:
  Loans receivable        $  1,352,561   84,934    6.28%      6.29%
  Mortgage-backed securities    54,674    2,042    3.73%      4.48%
  Investments                   57,554    2,750    4.78%      3.51%
  Bank deposits                 26,264       99    0.38%      0.01%
                            ----------------------------------------
    Total earning assets     1,491,053   89,825    6.02%      5.88%
                                       -----------------------------
Non-earning assets              65,063
                            ----------
      Total               $  1,556,116
                            ==========

Interest-costing liabilities:
  Customer checking and savings
    deposit accounts      $    169,124    1,487    0.88%      0.80%
  Customer and brokered
    certificates of deposit    698,747   23,524    3.37%      2.58%
  FHLB advances                491,040   16,552    3.37%      2.99%
  Subordinated debentures       25,000      857    3.42%      2.14%
                            ----------------------------------------
Total costing liabilities    1,383,911   42,420    3.07%      2.47%
                                       -----------------------------
Non-costing liabilities         13,617
Stockholders' equity           158,588
                            ----------
    Total                 $  1,556,116
                            ==========
Net earning balance       $    107,142
                            ==========
Earning yield less costing rate                    2.95%      3.41%
                                                 ===================
Average interest-earning
    assets                $  1,491,053
                            ==========
Net interest                             47,405
                                        ========
Net yield spread on avg.
  Interest-earning assets                          3.18%
                                                 ========



                                                            As of
                                     Fiscal 2008           9/30/08
                              ---------------------------
                              Average              Yield/     Yield/
                              Balance   Interest    Rate       Rate
                            ----------------------------------------
Interest-earning assets:
  Loans receivable        $  1,363,032   91,635    6.72%      6.49%
  Mortgage-backed securities    71,196    2,546    3.58%      4.10%
  Investments                   25,909    1,086    4.19%      4.00%
  Bank deposits                 11,953      254    2.12%      1.22%
                            ----------------------------------------
    Total earning assets     1,472,090   95,521    6.49%      6.32%
                                       -----------------------------
Non-earning assets              61,057
                            ----------
      Total               $  1,533,147
                            ==========

Interest-costing liabilities:
  Customer checking and savings
    deposit accounts      $    166,076    1,925    1.16%      1.01%
  Customer and brokered
    certificates of deposit    639,113   28,814    4.51%      4.21%
  FHLB advances                536,344   24,410    4.55%      4.07%
  Subordinated debentures       25,000    1,357    5.43%      4.45%
                            ----------------------------------------
Total costing liabilities    1,366,533   56,506    4.13%      3.77%
                                       -----------------------------
Non-costing liabilities         15,291
Stockholders' equity           151,323
                            ----------
    Total                 $  1,533,147
                            ==========
Net earning balance       $    105,557
                            ==========
Earning yield less costing rate                    2.36%      2.55%
                                                 ===================
Average interest-earning
    assets                $  1,472,090
                            ==========
Net interest                             39,015
                                        ========
Net yield spread on avg.
  Interest-earning assets                          2.65%
                                                 ========



                                                            As of
                                     Fiscal 2007           9/30/07
                              ---------------------------
                              Average              Yield/     Yield/
                              Balance   Interest    Rate       Rate
                            ----------------------------------------
Interest-earning assets:
  Loans receivable        $  1,339,370   99,067    7.40%      7.15%
  Mortgage-backed securities    89,972    3,157    3.51%      4.19%
  Investments                   25,145    1,254    4.99%      4.25%
  Bank deposits                  7,506      340    4.53%      4.27%
                            ----------------------------------------
    Total earning assets     1,461,993  103,818    7.10%      6.90%
                                       -----------------------------
Non-earning assets              63,799
                            ----------
      Total               $  1,525,792
                            ==========

Interest-costing liabilities:
  Customer checking and savings
    deposit accounts      $    169,264    2,036    1.20%      1.20%
  Customer and brokered
    certificates of deposit    650,273   31,476    4.84%      5.09%
  FHLB advances                512,341   26,811    5.23%      5.08%
  Subordinated debentures       20,269    1,421    7.01%      7.01%
  Repurchase agreements          7,546      395    5.23%        --%
                            ----------------------------------------
Total costing liabilities    1,359,693   62,139    4.57%      4.62%
                                       -----------------------------
Non-costing liabilities         12,668
Stockholders' equity           153,431
                            ----------
    Total                 $  1,525,792
                            ==========
Net earning balance       $    102,300
                            ==========
Earning yield less costing rate                    2.53%      2.28%
                                                 ===================
Average interest-earning
    assets                $  1,461,993
                            ==========
Net interest                             41,679
                                        ========
Net yield spread on avg.
  Interest-earning assets                          2.85%
                                                 ========



                                    7
<Page>


     The following tables set forth information regarding changes in
interest income and interest expense.  For each category of interest-
earning asset and interest-costing liability, information is provided
on changes attributable to  (1) changes in rates (change in rate
multiplied by the old volume),  (2) changes in volume (change in volume
multiplied by the old rate), and  (3) changes in rate and volume
(change in rate multiplied by the change in volume).  Average balances,
yields and rates used in the preparation of this analysis come from the
preceding table.  Dollar amounts are expressed in thousands.

                                   Year ended September 30, 2009
                                            compared to
                                   year ended September 30, 2008
                            ----------------------------------------
                                                    Rate/
                               Rate     Volume     Volume    Total
                            ----------------------------------------
Components of interest income:
  Loans receivable          $ (5,998)    (704)        1     (6,701)
  Mortgage-backed securities     107     (591)      (20)      (504)
  Investments                    153    1,326       185      1,664
  Bank deposits                 (208)     303      (250)      (135)
                            ----------------------------------------
Net change in interest income (5,946)     334       (84)    (5,696)
                            ----------------------------------------
Components of interest expense:
  Customer and brokered
     deposit accounts         (7,568)   2,394      (554)    (5,728)
  FHLB advances               (6,329)  (2,061)      532     (7,858)
  Subordinated debentures       (503)      --         3       (155)
                            ----------------------------------------
Net change in
   interest expense          (14,400)     333       (19)   (14,086)
                            ----------------------------------------
Increase (decrease) in net
   interest income          $  8,454        1       (65)     8,390
                            ========================================



                                   Year ended September 30, 2008
                                            compared to
                                   year ended September 30, 2007
                            ----------------------------------------
                                                    Rate/
                               Rate     Volume     Volume    Total
                            ----------------------------------------
Components of interest income:
  Loans receivable          $ (9,108)   1,751       (75)    (7,432)
  Mortgage-backed securities      63     (659)      (15)      (611)
  Investments                   (201)      38        (5)      (168)
  Bank deposits                 (181)     201      (106)       (86)
                            ----------------------------------------
Net change in interest income (9,427)   1,331      (201)    (8,297)
                            ----------------------------------------
Components of interest expense:
  Customer and brokered
     deposit accounts         (2,213)    (587)       27     (2,773)
  FHLB advances               (3,484)   1,255      (172)    (2,401)
  Subordinated debentures       (320)     332       (76)       (64)
  Repurchase agreements           --       --      (395)      (395)
                            ----------------------------------------
Net change in
   interest expense           (6,017)   1,000      (616)    (5,633)
                            ----------------------------------------
(Decrease) increase in net
   interest income          $ (3,410)     331       415     (2,664)
                            ========================================



COMPARISON OF YEARS ENDED SEPTEMBER 30, 2009 AND 2008
     For the fiscal year ended September 30, 2009, the Company had net
income of $18.7 million, or $2.38 per share, compared to net income
$9.3 million, or $1.18 per share in the prior year.

     Total interest income for the year ended September 30, 2009, was
$89.8 million, a decrease of $5.7 million from fiscal year 2008.  The
average yield on interest-earning assets decreased during fiscal 2009
to 6.02% from 6.49% during fiscal 2008, which resulted in a decrease in
interest income of $5.9 million.  The average balance of interest-
earning assets increased from $1,472.1 million during fiscal 2008 to
$1,491.1 million during fiscal 2009, resulting in an increase in
interest income of $334,000.


                                    8
<Page>


     Interest income on loans decreased $6.7 million to $84.9 million
in fiscal 2009, compared to $91.6 million during fiscal 2008.  A
decrease of $6.0 million resulted from a 44 basis point decrease in the
average yield on loans outstanding during the fiscal year.  The
weighted average rate on loans receivable at September 30, 2009, was
6.29%, a 20 basis point decrease from September 30, 2008.
Additionally, interest income on loans decreased $704,000 resulting
from a $10.5 million decrease in the average balance of loans
outstanding over the prior year.  Interest income on mortgage-backed
securities decreased $504,000 to $2.0 million in fiscal 2009, compared
to $2.5 million during fiscal 2008.  A decrease of $591,000 resulted
from a $16.5 million decrease in the average balance of mortgage-backed
securities from the prior year.  This decrease was partially offset by
a 15 basis point increase in the average yield on mortgage-backed
securities during the fiscal year.  Interest and dividend income on
investment securities increased $1.7 million to $2.8 million in fiscal
2009, compared to $1.1 million during fiscal 2008.  An increase of $1.3
million resulted from a $31.6 million increase in the average balance
of investment securities from the prior year.  In addition, interest
and dividend income on investment securities increased as a result of a
59 basis point increase in the average yield on investment securities
during the fiscal year.

     Total interest expense during the year ended September 30, 2009,
decreased $14.1 million from the prior year.  Specifically, interest on
customer and brokered deposit accounts decreased $5.7 million during
fiscal 2009.  Of that decrease, approximately $7.6 million resulted
from a 94 basis point decrease in the average rate paid on such
interest-costing liabilities.  This decrease was partially offset by a
$62.7 million increase in the average balance of customer and brokered
deposits accounts from the prior year.  The average rate paid on FHLB
advances decreased 118 basis points, which resulted in a decrease in
interest on FHLB advances of approximately $6.3 million from fiscal
year 2008.  In addition, a decrease in interest on FHLB advances of
approximately $2.1 resulted from a $45.3 million decrease in the
average balance of FHLB advances over the prior period.  Management
continues to use FHLB advances as a primary source of short-term
financing.   Interest expense on subordinated debentures decreased
$500,000 resulting from a 201 basis point decrease in the average rate
paid on such liabilities from the prior year.

     The Bank's net interest income is impacted by changes in market
interest rates, which have varied greatly over time.  Changing interest
rates also affect the level of loan prepayments and the demand for new
loans.  Management monitors the Bank's net interest spreads (the
difference between yields received on assets and paid on liabilities)
and, although constrained by market conditions, economic conditions,
and prudent underwriting standards, it offers deposit rates and loan
rates that maximize net interest income.  Since the relative spread
between financial assets and liabilities is constantly changing, North
American's current net interest spread may not be an indication of
future net interest income.

     The provision for losses on loans was $11.3 million during the
year ended September 30, 2009, compared to $6.2 million during fiscal
2008.  The allowance for loan losses was $20.7 million or 1.64% of the
total loan portfolio held for investment and approximately 51% of total
nonaccrual loans as of September 30, 2009.  This compares with an
allowance for loan losses of $13.8 million or 1.07% of the total loan
portfolio held for investment and approximately 39% of the total
nonaccrual loans as of September 30, 2008.  The increase in the
allowance for loan loss of $6.9 million resulted from the $11.3 million
provision for loss, which was partially offset by net charge-offs for
the year of $4.4 million.  The increase in the provision for loss from
the prior year related primarily to significant increases in loans
classified as substandard or loss.  Additionally, management determined
that the significant increase in the allowance for loan loss was
appropriate due to the continued deterioration in the real estate
markets.  With regard to loan portfolio concentrations at September 30,
2009, loans secured by business properties made up thirty-four percent
of the Bank's total loans receivable, and forty-three percent of the
allowance for loan losses was allocated to such loans.  This compares
to thirty-four percent of total loans receivable and forty-one percent
of the allowance at September 30, 2008.  At September 30, 2009, loans
secured by residential properties made up thirty-four percent of the
Bank's total loans receivable, and eighteen percent of the allowance for
loan losses was allocated to such loans.  This compares to thirty-one
percent of total loans receivable and nine percent of the allowance at
September 30, 2008.  At September 30, 2009, construction and
development loans made up twenty-three percent of the Bank's total loans
receivable, and thirty percent of the allowance for loan losses was
allocated to such loans.  This compares to twenty-seven percent of
total loans receivable and forty-one percent of the allowance at
September 30, 2008.  Management believes that the provision for loan
losses is sufficient to provide for a level of loan loss allowance at
year end that would adequately absorb all estimated credit losses on
outstanding balances over the subsequent twelve-month period.


                                    9
<Page>


     Total other income for fiscal year 2009 was $40.5 million, an
increase of $22.1 million from the amount earned in fiscal year 2008.
Specifically, gain on sale of loans held for sale increased $15.0
million due to increased mortgage banking volume from the prior year.
Gain on sale of securities available for sale increased $4.4 million
due to the sale of corporate debt securities during the year.
Provision for loss on real estate owned decreased $1.3 million due to a
decrease in charge-offs of foreclosed assets during the year and due to
the elimination of general reserves related to foreclosed assets held
for sale, which are carried at fair value less estimated selling costs.
Customer service fees and charges increased $1.3 million due primarily
to an increase in miscellaneous loan origination fees resulting from
the increase in mortgage banking volume.

     Total general and administrative expenses for fiscal 2009 were
$46.7 million, an increase of $9.9 million from the prior year.
Specifically, compensation and fringe benefits increased $2.1 million
due primarily to the addition of personnel in the Company's information
technology, mortgage banking, training, and loan servicing departments.
Commission-based mortgage banking compensation increased $6.0 million
due primarily to an increase in mortgage banking volume from the prior
year.  Additionally, advertising and business promotion expense
increased $438,000 due primarily to increased costs related to the
mortgage banking operation.   Federal deposit insurance premium expense
increased $1.1 million due to an increase in insurance rates during the
year and due to a $717,000 special assessment that was payable on
September 30, 2009.


COMPARISON OF YEARS ENDED SEPTEMBER 30, 2008 AND 2007
     For the fiscal year ended September 30, 2008, the Company had net
income of $9.3 million, or $1.18 per share, compared to net income
$15.3 million, or $1.89 per share in the prior year.

     Total interest income for the year ended September 30, 2008, was
$95.5 million, a decrease of $8.3 million from fiscal year 2007.  The
average yield on interest-earning assets decreased during fiscal 2008
to 6.49% from 7.10% during fiscal 2007, which resulted in a decrease in
interest income of $9.4 million.  The average balance of interest-
earning assets increased from $1,462.0 million during fiscal 2007 to
$1,472.1 million during fiscal 2008, resulting in an increase in
interest income of $1.3 million.

     Interest income on loans decreased $7.4 million to $91.6 million
in fiscal 2008, compared to $99.1 million during fiscal 2007.  A
decrease of $9.1 million resulted from a 68 basis point decrease in the
average yield on loans outstanding during the fiscal year.  The
weighted average rate on loans receivable at September 30, 2008, was
6.49%, a 66 basis point decrease from September 30, 2007.  This
decrease was partially offset by a $1.8 million increase in interest
income on loans resulting from a  $23.7 million increase in the average
balance of loans outstanding over the prior year.  Interest income on
mortgage-backed securities decreased $611,000 to $2.5 million in fiscal
2008, compared to $3.2 million during fiscal 2007.  A decrease of
$659,000 resulted from a $18.8 million decrease in the average balance
of mortgage-backed securities from the prior year.  This decrease was
partially offset by a 7 basis point increase in the average yield on
mortgage-backed securities during the fiscal year.

     Total interest expense during the year ended September 30, 2008,
decreased $5.6 million from the prior year.  Specifically, interest on
customer and brokered deposit accounts decreased $2.8 million during
fiscal 2008.  Of that decrease, approximately $2.2 million resulted
from a 27 basis point decrease in the average rate paid on such
interest-costing liabilities, and a decrease of approximately $587,000
resulted from a $14.3 million decrease in the average balance of
customer and brokered deposits accounts from the prior year.  The
average rate paid on FHLB advances decreased 68 basis points, which
resulted in a decrease in interest on FHLB advances of approximately
$3.5 million from fiscal year 2007.  This decrease was partially offset
by a $1.3 million increase, which resulted from a $24.0 million
increase in the average balance of FHLB advances over the prior period.
Management continues to use FHLB advances as a primary source of short-
term financing.   Interest expense on securities sold under agreements
to repurchase decreased $395,000 from the prior year due to the fact
that the Company had no such liabilities outstanding during fiscal
2008.


                                    10
<Page>


     The provision for losses on loans was $6.2 million during the year
ended September 30, 2008, compared to $1.6 million during fiscal 2007.
The allowance for loan losses was $13.8 million or 1.07% of the total
loan portfolio held for investment and approximately 39% of total
nonaccrual loans as of September 30, 2008.  This compares with an
allowance for loan losses of $8.1 million or 0.63% of the total loan
portfolio held for investment and approximately 245% of the total
nonaccrual loans as of September 30, 2007.  The increase in the
allowance for loan loss of $5.7 million was due to the aforementioned
provision for loan loss resulting from management's analysis of the
Bank's loan portfolios, which was partially offset by net charge-offs
for the year of $490,000.  The provision for loss on loans related
primarily to the significant increase in loans secured by business and
residential construction properties classified as substandard or loss
over the prior year.  Additionally, management determined that the
significant increase in the allowance for loan loss was appropriate due
to the continued deterioration in the residential housing market.  With
regard to loan portfolio concentrations at September 30, 2008, loans
secured by business properties made up thirty-four percent of the
Bank's total loans receivable, and forty-one percent of the allowance
for loan losses was allocated to such loans.  This compares to thirty-
three percent of total loans receivable and fifty-three percent of the
allowance at September 30, 2007.  At September 30, 2008, loans secured
by residential properties made up thirty-one percent of the Bank's
total loans receivable, and nine percent of the allowance for loan
losses was allocated to such loans.  This compares to twenty-nine
percent of total loans receivable and thirteen percent of the allowance
at September 30, 2007.  At September 30, 2008, construction and
development loans made up twenty-seven percent of the Bank's total
loans receivable, and forty-one percent of the allowance for loan
losses was allocated to such loans.  This compares to thirty-three
percent of total loans receivable and twenty-one percent of the
allowance at September 30, 2007.  Management believes that the
provision for loan losses is sufficient to provide for a level of loan
loss allowance at year end that would adequately absorb all estimated
credit losses on outstanding balances over the subsequent twelve-month
period.

     Total other income for fiscal year 2008 was $18.4 million, a
decrease of $2.8 million from the amount earned in fiscal year 2007.
Specifically, provision for loss on real estate owned increased $1.5
million due to increased charge-offs on residential construction and
business properties. Customer service fees and charges decreased
$270,000 due to a decrease in miscellaneous loan origination fees
resulting from the decrease in mortgage banking volume, and a decrease
in appraisal fee income resulting from the elimination of the Company's
internal appraisal department in March 2008.  Gain on sale of loans
receivable held for sale decreased $375,000 due to a decrease in
mortgage banking volume from the prior year.  In addition, other income
decreased $742,000 due to decreases in income received on foreclosed
assets held for sale, loan prepayment penalties, official check
processing fee income, and the effect of recording the net fair value
of certain loan-related commitments in accordance with FASB Statement
No. 133, "Accounting for Derivative Instruments and Hedging
Activities."  These decreases were partially offset by a $122,000
increase in gain on sale of securities due to the redemption of Visa,
Inc. common stock during their initial public offering in March 2008.

     Total general and administrative expenses for fiscal 2008 were
$36.8 million, an increase of $490,000 from the prior year.
Specifically, compensation, fringe benefits, and commission-based
mortgage banking compensation increased $158,000 due primarily to an
increase in mortgage banking spreads over the prior year.  Premises and
equipment expense increased $510,000 due primarily to costs related to
a new loan origination system implemented in fiscal 2007.
Additionally, advertising and business promotion expense increased
$127,000 due primarily to increased costs related to the mortgage
banking operation.  These increases were partially offset by a $306,000
decrease in other expense due to decreases in professional fees and
other lending-related costs resulting from the consolidation of loan
origination offices in fiscal 2007 and from the decrease in mortgage
banking volume for the fiscal year.



ASSET/LIABILITY MANAGEMENT
     Management recognizes that there are certain market risk factors
present in the structure of the Bank's financial assets and
liabilities.  Since the Bank does not have material amounts of
derivative securities, equity securities, or foreign currency
positions, interest rate risk ("IRR") is the primary market risk that
is inherent in the Bank's portfolio.

     The objective of the Bank's IRR management process is to maximize
net interest income over a range of possible interest rate paths.  The
monitoring of interest rate sensitivity on both the interest-earning
assets and the interest-costing liabilities are key to effectively
managing IRR.  Management maintains an IRR policy, which outlines a
methodology for monitoring interest rate risk.  The Board of Directors
reviews this policy and approves changes on a quarterly basis. The IRR
policy also identifies the duties of the Bank's Asset/Liability
Committee ("ALCO").  Among other things, the ALCO is responsible for
developing the Bank's annual business plan and investment strategy,
monitoring anticipated weekly cashflows, establishing prices for the
Bank's various products, and implementing strategic IRR decisions.

     On a quarterly basis, the Bank monitors the estimate of changes
that would potentially occur to its net portfolio value ("NPV") of
assets, liabilities, and off-balance sheet items assuming a sudden
change in market interest rates.  Management presents a NPV analysis to
the Board of Directors each quarter and NPV policy limits are reviewed
and approved.


                                    11
<Page>


     The following table is an interest rate sensitivity analysis,
which summarizes information provided by the OTS that estimates the
changes in NPV of the Bank's portfolio of assets, liabilities, and off-
balance sheet items given a range of assumed changes in market interest
rates.  These computations estimate the effect on the Bank's NPV of an
instantaneous and sustained change in market interest rates of plus and
minus 300 basis points, as well as the Bank's current IRR policy limits
on such estimated changes.  The computations of the estimated effects
of interest rate changes are based on numerous assumptions, including a
constant relationship between the levels of various market interest
rates and estimates of prepayments of financial assets.  The OTS
compiled this information using data from the Bank's Thrift Financial
Report as of September 30, 2009.  The model output data associated with
the -200 and -300 basis point scenarios was suppressed because of the
relatively low current interest rate environment.  Dollar amounts are
expressed in thousands.


<Table>
<Caption>



                                                      NPV as % of PV of Assets
Changes in            Net Portfolio Value             ------------------------
  Market        ------------------------------------             Board approved
Interest rates    $ Amount    $ Change   % Change       Actual      minimum
- ----------------------------------------------------  ------------------------
                                                    
    + 3%           187,021     (42,905)     -19%        12.1%         6%
    + 2%           200,815     (29,111)     -13%        12.8%         6%
    + 1%           216,194     (13,732)      -6%        13.6%         7%
  no change        229,926          --       --         14.2%         8%
    - 1%           243,691      13,765       +6%        14.8%         8%
    - 2%                --          --       --           --          8%
    - 3%                --          --       --           --          8%


</Table>


     Management cannot predict future interest rates and the
effect of changing interest rates on future net interest
margin, net income, or NPV can only be estimated.  However,
management believes that its overall system of monitoring and
managing IRR is effective.

IMPACT OF INFLATION AND CHANGING PRICES
     The consolidated financial statements and related data presented
have been prepared in accordance with accounting principles generally
accepted in the United States of America, which require the measurement
of financial position and operating results in terms of historical
dollars without considering changes in the relative purchasing power of
money over time due to inflation.  Unlike most industrial companies,
most of the Bank's assets and liabilities are monetary in nature.
Except for inflation's impact on general and administrative expenses,
interest rates have a more significant impact on the Bank's performance
than do the effects of inflation.  However, the level of interest rates
may be significantly affected by the potential changes in the monetary
policies of the Board of Governors of the Federal Reserve System in an
attempt to impact inflation.  Interest rates do not necessarily move in
the same direction or in the same magnitude as the prices of goods and
services.

     Changing interest rates impact the demand for new loans, which
affect the value and profitability of North American's loan origination
department.  Rate fluctuations inversely affect the value of the Bank's
mortgage servicing portfolio because of their impact on mortgage
prepayments.  Falling rates usually stimulate a demand for new loans,
which makes the mortgage banking operation more valuable, but also
encourages mortgage prepayments, which depletes the value of mortgage
servicing rights.  Rising rates generally have the opposite effect on
these operations.

IMPACT OF CURRENT ECONOMIC CONDITIONS
     The current economic environment presents financial institutions
with unprecedented circumstances and challenges which in some cases
have resulted in large declines in the fair values of investments and
other assets, constraints on liquidity and significant credit quality
problems, including severe volatility in the valuation of real estate
and other collateral supporting loans.  The financial statements have
been prepared using values and information currently available to the
Company.

     Given the volatility of current economic conditions, the values of
assets and liabilities recorded in the financial statements could
change rapidly, resulting in material future adjustments in asset
values, the allowance for loan losses, and capital that could
negatively impact the Company's ability to meet regulatory capital
requirements and maintain sufficient liquidity.


                                   12
<Page>


LIQUIDITY AND CAPITAL RESOURCES
     Effective July 18, 2001, the OTS adopted a rule that removed the
regulation to maintain a specific average daily balance of liquid
assets, but retained a provision that requires institutions to maintain
sufficient liquidity to ensure their safe and sound operation.  North
American maintains a level of liquid assets adequate to meet the
requirements of normal banking activities, including the repayment of
maturing debt and potential deposit withdrawals.  The Bank's primary
sources of liquidity are the sale and repayment of loans, retention of
existing or newly acquired retail deposits, and FHLB advances.
Management continues to use FHLB advances as a primary source of short-
term funding.  FHLB advances are secured by a blanket pledge agreement
of the loan and securities portfolio, as collateral, supported by
quarterly reporting of eligible collateral to FHLB.  Available FHLB
borrowings are limited based upon a percentage of the Bank's assets and
eligible collateral, as adjusted by appropriate eligibility and
maintenance levels.  Management continually monitors the balance of
eligible collateral relative to the amount of advances outstanding.
At September 30, 2009, the Bank had a total borrowing capacity at FHLB
of $535.9 million, and outstanding advances of $441.0 million.  The
Bank has established relationships with various brokers, and, as a
secondary source of liquidity, the Bank may purchase brokered deposit
accounts.  At September 30, 2009, the Bank has $207.8 million in
brokered deposits, and it could purchase up to an additional $354.7
million in brokered deposits and remain "well capitalized" as defined
by the OTS.

     Fluctuations in the level of interest rates typically impact
prepayments on mortgage loans and mortgage related securities.  During
periods of falling rates, these prepayments increase and a greater
demand exists for new loans.  The Bank's ability to attract and retain
customer deposits is partially impacted by area competition and by
other alternative investment sources that may be available to the
Bank's customers in various interest rate environments.  Management is
not currently aware of any other trends, market conditions, or other
economic factors that could materially impact the Bank's primary
sources of funding or affect its future ability to meet obligations as
they come due.  Although future changes to the level of market interest
rates is uncertain, management believes its sources of funding will
continue to remain stable during upward and downward interest rate
environments.  In the unlikely event of a significant change in the
availability of the Bank's funding sources, the Bank could obtain
funding through the various capital market alternatives available such
as an issuance of corporate debt, commercial paper or fed funds.

     The OTS also requires thrift institutions to maintain specified
levels of regulatory capital.  As of September 30, 2009, the Bank's
regulatory capital exceeded all minimum capital requirements, which
consist of three components: tangible, core, and risk-based.  A
schedule, which more fully describes the Bank's regulatory capital
requirements, is provided in the notes to the consolidated financial
statements.

     Any dividend or capital distribution that the Bank makes to the
Company is subject to a thirty-day review by the OTS, who can take
exception to any proposed dividend.  Declared dividends remain unpaid
until management receives written notification of "no exception" from
the OTS.


OFF BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS
     Various commitments and contingent liabilities arise in the normal
course of business, which are not required to be recorded on the
balance sheet.  The most significant of these are loan commitments and
standby letters of credit.  The bank had outstanding commitments to
originate mortgage loans for its portfolio and standby letters of
credit totaling $1.3 million and $2.3 million, respectively, at
September 30, 2009.  In addition, the Bank had outstanding commitments
to originate mortgage loans totaling $155.0 million at September 30,
2009, which it had committed to sell to outside investors. Since
commitments may expire unused or be only partially used, these totals
do not necessarily reflect future cash requirements.  Management does
not anticipate any material losses arising from commitments and
contingent liabilities and believes that there are no material
commitments to extend credit that represent risk of an unusual nature.

     Management anticipates that the Company will continue to have
sufficient funds through repayments and maturities of loans and
securities, deposits and borrowings, to meet its commitments.


                                    13
<Page>


     The following table discloses payments due on the Company's
contractual obligations at September 30, 2009:

<Table>
<Caption>




                                            Due in     Due from     Due from     Due in
                                 Total     < 1 year    1-3 years    3-5 years    > 5 years
                                ----------------------------------------------------------
                                                                   
Advances from FHLB            $  441,026    230,026     211,000           --        --
Subordinated debentures           25,774         --          --           --    25,774
Operating leases                   2,340        554         826          890        70
                                ----------------------------------------------------------
Total contractual obligations $  469,140    230,580     211,826          890    25,844
                                ==========================================================


</Table>


CRITICAL ACOOUNTING POLICIES
     The Company has identified the accounting policies below as
critical to the Company's operations and to understanding the Company's
consolidated financial statements.  Following is an explanation of the
methods and assumptions underlying their application.

ALLOWANCE FOR LOAN AND LEASE LOSSES
     Management records an Allowance for Loan and Lease Losses ("ALLL")
sufficient to cover current net charge-offs and an estimate of probable
losses based on an analysis of risks that management believes to be
inherent in the loan portfolio.  The ALLL recognizes the inherent risks
associated with lending activities but, unlike a specific allowance,
has not been allocated to particular problem assets but to a homogenous
pool of loans.  Management analyzes the adequacy of the allowance on a
monthly basis and believes that the Bank's specific loss allowances and
ALLL are adequate.  While management uses information currently
available to determine these allowances, they can fluctuate based on
changes in economic conditions and changes in the information available
to management.  Also, regulatory agencies review the Bank's allowances
for loan loss as part of their examination, and they may require the
Bank to recognize additional loss provisions based on the information
available at the time of their examinations.

     Management estimates the required level of ALLL using a formula
based on various subjective and objective factors.  ALLL is established
and maintained in the form of a provision on loss charged to earnings.
Based on its analysis, management may determine that ALLL is above
appropriate levels.  If so, a negative loss provision would be recorded
to reduce the ALLL.  This could occur due to significant asset
recoveries or significant reductions in the level of classified assets.
Each quarter management assesses the risk of the assets in the loan
portfolio using historical loss data and current economic conditions in
order to determine impairment of the various loan portfolios and
adjusts the level of ALLL.  At any given time, the ALLL should be
sufficient to absorb at least all estimated credit losses on
outstanding balances over the next twelve months.

     When considering the adequacy of ALLL, management's evaluation of
the asset portfolio has two primary components:  foreclosure
probability and loss severity.  Foreclosure probability is the
likelihood of loans not repaying in accordance with their original
terms, which would result in the foreclosure and subsequent liquidation
of the property.  Loss severity is any potential loss resulting from
the loan's foreclosure and subsequent liquidation.  Management
calculates estimated foreclosure frequency and loss severity ratios for
each homogenous loan pool based upon objective factors such as
historical data and loan characteristics, plus an estimate of certain
subjective factors including future market trends and economic
conditions.  These ratios are applied to the balances of the
homogeneous loan pools to determine the adequacy of the ALLL each
month.

     In addition to analyzing homogenous pools of loans for impairment,
management reviews individual loans for impairment each month.  A loan
becomes impaired when management believes it will be unable to collect
all principal and interest due according to the contractual terms of
the loan.  If a loan is impaired, the Bank records a specific allowance
equal to the excess of the loan's carrying value over the present value
of the estimated future cash flows discounted at the loan's effective
rate based on the loan's observable market price or the fair value of
the collateral if the loan is collateral dependent.  Loans on
residential properties with greater than four units and loans on
construction/development and commercial properties are evaluated for
impairment on a loan by loan basis.


                                    14
<Page>


VALUATION OF DERIVATIVE INSTRUMENTS
     The Bank has commitments outstanding to extend credit that have
not closed prior to the end of the period. As the Bank enters into
commitments to originate loans, it also enters into commitments to sell
the loans in the secondary market.   Additionally, the Bank has
commitments to sell loans that have closed prior to the end of the
period.  Such commitments to originate loans held for sale and to sell
loans are considered derivative instruments in accordance with GAAP,
which requires the Bank to recognize all derivative instruments in the
balance sheet and to measure those instruments at fair value.

     Commitments to originate loans held for sale and forward sales
commitments are valued using a valuation model which considers
differences between current market interest rates and committed rates.
The model also includes assumptions which estimate fall-out percentages
for commitments to originate loans.


VALUCATION OF MORTGAGE SERVICING RIGHTS
     The Bank creates mortgage servicing rights ("MSRs") through the
securitization and sale of residential mortgage loans.  MSRs are
recorded at cost based upon the relative fair values of the servicing
rights on the underlying loans.  The fair value is determined by
discounting estimated future cash flows at the market rate of interest.
These rights are amortized in proportion to and over the period of
expected net servicing income or loss.

     The Bank evaluates the carrying value of MSRs on a monthly basis
based on their estimated fair value.  For purposes of evaluating and
measuring impairment of MSRs, the Bank stratifies the rights based on
their predominant risk characteristics.  Management considers the
significant risks to be loan type, period of origination and stated
interest rate.  If the estimated fair value, using a discounted cash
flow methodology, is less than the carrying amount of the portfolio,
the portfolio is written down to the amount of the discounted expected
cash flows utilizing a valuation allowance. The Bank utilizes consensus
market prepayment assumptions and discount rates to evaluate its
capitalized servicing rights, which considers the risk characteristics
of the underlying servicing rights.  Prepayment assumptions have the
greatest impact on the market value of MSRs.  Generally, if current
rates are lower than the rates on the underlying loans, prepayments
will accelerate, reducing the value of the MSRs.  The Bank utilizes
prepayment assumptions compiled by the mortgage research departments of
several large broker/dealers.  The measurement of the fair value of
MSRs is limited by the conditions existing and the assumptions utilized
as of a particular point in time, and those assumptions may not be
appropriate if applied at a different point in time.



                                    15
<Page>


NASB Financial, Inc. and Subsidiary
Consolidated Balance Sheets

<Table>
<Caption>


                                                                                 September 30,
                                                                           -----------------------
                                                                                2009        2008
                                                                           -----------------------
                                                                            (Dollars in thousands)
                                                                                  
ASSETS
Cash and cash equivalents                                                $     63,250      21,735
Securities:
  Available for sale, at fair value                                            21,654          35
  Held to maturity, at cost                                                     1,290          --
Stock in Federal Home Loan Bank, at cost                                       26,640      26,284
Mortgage-backed securities:
  Available for sale, at fair value                                            46,549      59,889
  Held to maturity, at cost                                                    11,125         135
Loans receivable:
  Held for sale, at fair value at September 30, 2009,
    and at lower of amortized cost or fair value at
      September 30, 2008, net                                                  81,367      64,030
  Held for investment, net                                                  1,259,694   1,294,297
Allowance for loan losses                                                     (20,699)    (13,807)
Accrued interest receivable                                                     6,195       6,886
Foreclosed assets held for sale, net                                           10,140       6,038
Premises and equipment, net                                                    13,393      14,599
Investment in LLCs                                                             21,045      20,683
Mortgage servicing rights, net                                                    351         716
Deferred income tax asset, net                                                  6,651       6,293
Other assets                                                                   10,917       8,948
                                                                           -----------------------
                                                                         $  1,559,562   1,516,761
                                                                           =======================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Customer deposit accounts                                              $    696,781     691,615
  Brokered deposit accounts                                                   207,844      77,764
  Advances from Federal Home Loan Bank                                        441,026     550,091
  Subordinated debentures                                                      25,774      25,774
  Escrows                                                                      10,178       9,776
  Income taxes payable                                                          4,210       4,002
  Liability for unrecognized tax benefits                                         326         850
  Accrued expenses and other liabilities                                        7,035       4,477
                                                                           -----------------------
    Total liabilities                                                       1,393,174   1,364,349
                                                                           -----------------------

Stockholders' equity:
  Common stock of $0.15 par value: 20,000,000 authorized; 9,857,112
    shares issued at September 30, 2009 and 2008                                1,479       1,479
  Additional paid-in capital                                                   16,525      16,484
  Retained earnings                                                           184,891     172,612
  Treasury stock, at cost; 1,989,498 shares at September 30, 2009
    and 2008                                                                  (38,418)    (38,418)
  Accumulated other comprehensive income                                        1,911         255
                                                                           -----------------------
      Total stockholders' equity                                              166,388     152,412
                                                                           -----------------------
                                                                         $  1,559,562   1,516,761
                                                                           =======================
</Table>



See accompanying notes to consolidated financial statements.

                                    16
<Page>


NASB Financial, Inc. and Subsidiary
Consolidated Statements of Income

<Table>
<Caption>

                                                         Years Ended September 30,
                                                  ------------------------------------
                                                      2009         2008         2007
                                                  ------------------------------------
                                             (Dollars in thousands, except per share data)
                                                                   
Interest on loans receivable                      $  84,934       91,635       99,067
Interest on mortgage-backed securities                2,042        2,546        3,157
Interest and dividends on securities                  2,750        1,086        1,254
Other interest income                                    99          254          340
                                                  ------------------------------------
     Total interest income                           89,825       95,521      103,818
                                                  ------------------------------------
Interest on customer and brokered deposit accounts   25,011       30,739       33,512
Interest on advances from Federal Home Loan Bank     16,552       24,410       26,811
Interest on subordinated debentures                     857        1,357        1,421
Interest on securities sold under agreements
   to repurchase                                         --           --          395
                                                  ------------------------------------
    Total interest expense                           42,420       56,506       62,139
                                                  ------------------------------------
    Net interest income                              47,405       39,015       41,679
Provision for loan losses                            11,250        6,200        1,634
                                                  ------------------------------------
    Net interest income after provision
      for loan losses                                36,155       32,815       40,045
                                                  ------------------------------------
Other income (expense):
  Loan servicing fees, net                             (173)          18          103
  Impairment recovery on mortgage servicing
    rights                                               43           48           34
  Customer service fees and charges                   6,873        5,547        5,817
  Provision for loss on real estate owned              (727)      (2,050)        (595)
  Gain on sale of securities available for sale       4,565          122           --
  Gain from loans receivable held for sale           29,042       14,043       14,418
  Other                                                 871          679        1,421
                                                  ------------------------------------
    Total other income                               40,494       18,407       21,198
                                                  ------------------------------------
General and administrative expenses:
  Compensation and fringe benefits                   17,615       15,553       15,567
  Commission-based mortgage banking compensation     13,518        7,482        7,310
  Premises and equipment                              3,972        4,147        3,637
  Advertising and business promotion                  4,743        4,305        4,178
  Federal deposit insurance premiums                  1,246          104          103
  Other                                               5,622        5,228        5,534
                                                  ------------------------------------
     Total general and administrative expenses       46,716       36,819       36,329
                                                  ------------------------------------
     Income before income tax expense                29,933       14,403       24,914
                                                  ------------------------------------
Income tax expense (benefit):
  Current                                            13,027        9,989        9,429
  Deferred                                           (1,803)      (4,882)         166
                                                  ------------------------------------
    Total income tax expense                         11,224        5,107        9,595
                                                  ------------------------------------
      Net income                                  $  18,709        9,296       15,319
                                                  ====================================

Basic earnings per share                          $    2.38         1.18         1.89
                                                  ====================================

Diluted earnings per share                        $    2.38         1.18         1.88
                                                  ====================================

Basic weighted average shares outstanding          7,867,614    7,867,614    8,100,904
                                                  ====================================

</Table>


See accompanying notes to consolidated financial statements.

                                    17
<Page>

NASB Financial, Inc. and Subsidiary
Consolidated Statements of Cash Flows

<Table>
<Caption>

                                                                Years ended September 30,
                                                            ---------------------------------
                                                               2009        2008        2007
                                                            ---------------------------------
                                                                  (Dollars in thousands)
                                                                          
Cash flows from operating activities:
 Net income                                                 $ 18,709       9,296      15,319
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation                                               1,768       1,809       1,220
    Amortization and accretion, net                           (5,387)     (1,068)     (1,668)
    Deferred income tax expense (benefit)                     (1,803)     (4,882)        166
    Gain on sale of securities available for sale             (4,565)       (122)         --
    Loss from investment in LLCs                                 117         265         197
    Impairment recovery on mortgage servicing rights             (43)        (48)        (34)
    Gain from loans receivable held for sale                 (29,042)    (14,043)    (14,418)
    Provision for loan losses                                 11,250       6,200       1,634
    Provision for loss on real estate owned                      727       2,050         595
    Origination of loans receivable held for sale         (1,563,400)   (884,725) (1,001,663)
    Sale of loans receivable held for sale                 1,576,436     899,486   1,019,310
    Stock based compensation - stock options                      41          84          89
Changes in:
  Net fair value of loan-related commitments                    (637)        31         (42)
  Accrued interest receivable                                    691       1,512        (192)
  Accrued expenses, other liabilities and
    income taxes payable                                       2,145         996        (529)
                                                            ---------------------------------
    Net cash provided by operating activities                  7,006      16,841      19,984
                                                            ---------------------------------

Cash flows from investing activities:
  Principal repayments of mortgage-backed securities:
    Held to maturity                                             649          82         108
    Available for sale                                        13,408      21,972      17,887
  Principal repayments of mortgage loans receivable held
    for investment                                           256,076     309,108     412,833
  Principal repayments of other loans receivable               5,415      10,524       8,741
  Principal repayments of securities available for sale            6           7           8
  Loan origination - mortgage loans receivable
    held for investment                                     (234,868)   (342,219)   (401,520)
  Loan origination - other loans receivable                   (4,355)     (7,847)     (9,141)
  Purchase of mortgage loans receivable held for investment   (1,610)     (9,500)          --
  Proceeds from sale (purchases) of Federal Home Loan
    Bank stock                                                  (356)     (3,977)      1,736
  Purchase of mortgage-backed securities held to maturity    (11,632)         --          --
  Purchase of securities available for sale                 (110,005)         --          --
  Purchase of securities held to maturity                     (1,283)         --          --
  Proceeds from sale of securities available for sale         96,135         122          --
  Proceeds from sale of real estate owned                     10,259       5,427       6,785
  Purchase of premises and equipment, net                       (562)       (643)     (4,097)
  Investment in LLC                                             (479)     (1,890)     (2,517)
  Other                                                       (1,334)       (330)     (2,261)
                                                            ---------------------------------
    Net cash provided by (used in) investing activities       15,464     (19,164)     28,562
                                                            ---------------------------------

</Table>


                                    18
<Page>

NASB Financial, Inc. and Subsidiary
Consolidated Statements of Cash Flows (continued)

<Table>
<Caption>

                                                               Years ended September 30,
                                                            ---------------------------------
                                                               2009        2008        2007
                                                            ---------------------------------
                                                                  (Dollars in thousands)
                                                                          
Cash flows from financing activities:
  Net (decrease) increase in customer and brokered
     deposit accounts                                        134,723    (86,570)      3,622
  Proceeds from advances from Federal Home Loan Bank         444,000     378,000    353,650
  Repayment of advances from Federal Home Loan Bank         (553,000)   (286,650)  (393,848)
  Proceeds from subordinated debentures                           --         --      25,774
  Proceeds from sale of securities under agreements to
     repurchase                                                   --          --     30,900
  Repayment of securities sold under agreements to
     repurchase                                                   --          --    (30,900)
  Cash dividends paid                                         (7,080)     (7,080)    (7,337)
  Repurchase of common stock for treasury                         --          --    (16,357)
  Change in escrows                                              402         308        558
                                                            ---------------------------------
    Net cash provided by (used in) financing activities       19,045     (1,992)    (33,938)
                                                            ---------------------------------
    Net increase (decrease) in cash and cash equivalents      41,515     (4,315)     14,608
    Cash and cash equivalents at beginning of period          21,735      26,050     11,442
                                                            ---------------------------------

    Cash and cash equivalents at end of period              $ 63,250      21,735     26,050
                                                            =================================

Supplemental disclosure of cash flow information:
  Cash paid for income taxes (net of refunds)               $ 13,114       6,613      10,771
  Cash paid for interest                                      41,812      58,686      61,965

Supplemental schedule of non-cash investing and financing
  activities:
  Conversion of loans receivable to real estate owned       $ 18,884      10,465      13,690
  Conversion of real estate owned to loans receivable            391       2,772       5,617
  Capitalization of originated mortgage servicing rights          10          --           6
  Transfer of loans from held for investment to held for
     sale                                                         --      17,515          --



</Table>



See accompanying notes to consolidated financial statements.

                                    19
<Page>


NASB Financial, Inc. and Subsidiary
Consolidated Statements of Stockholders' Equity

<Table>
<Caption>

                                                                          Accumulated
                                        Additional                           other          Total
                                Common   paid-in    Retained   Treasury  comprehensive   stockholders'
                                 stock    capital   earnings     stock   (loss) income      equity
                              ---------------------------------------------------------------------
                                                         (Dollars in thousands)
                                                                   	

Balance at October 1, 2006    $  1,479    16,311    162,631    (22,061)     (1,788)        156,572
Comprehensive income:
  Net income                        --        --     15,319         --          --          15,319
  Other comprehensive income,
   net of tax:
   Unrealized loss on securities    --        --         --         --      1,106            1,106
                                                                                         ----------
  Total comprehensive income                                                                16,425
 Cash dividends paid                --        --     (7,337)        --          --          (7,337)
 Stock based compensation expense   --        89         --         --          --              89
 Purchase of common stock
   for treasury                     --        --         --    (16,357)         --         (16,357)
                              ---------------------------------------------------------------------
Balance at September 30, 2007 $  1,479    16,400    170,613    (38,418)      (682)         149,392
Comprehensive income:
  Net income                        --        --      9,296         --          --           9,296
  Other comprehensive income,
   net of tax:
   Unrealized gain on securities    --        --         --         --         937             937
                                                                                         ----------
  Total comprehensive income                                                                10,233
 Cash dividends paid                --        --     (7,080)        --          --          (7,080)
 Stock based compensation expense   --        84         --         --          --              84
Adjustment for the adoption of
  FIN 48                            --        --       (217)        --          --            (217)
                              ---------------------------------------------------------------------
Balance at September 30, 2008 $  1,479    16,484    172,612    (38,418)        255         152,412
Comprehensive income:
  Net income                        --        --     18,709         --          --          18,709
  Other comprehensive income,
   net of tax:
   Unrealized gain on securities    --        --         --         --       1,656           16,56
                                                                                         ----------
  Total comprehensive income                                                                20,365
 Cash dividends paid                --        --     (7,080)        --          --          (7,080)
 Stock based compensation expense   --        41         --         --          --              41
 Adjustment for the adoption of
  FAS 159, net of tax               --        --        650         --          --             650
                              ---------------------------------------------------------------------
Balance at September 30, 2009 $  1,479    16,525    184,891    (38,418)      1,911         166,388
                              ======================================================================
</Table>



                                                         Year ended
                                                    September 30, 2009
                                                    ------------------
Reclassification disclosure:

Unrealized gain on available for sale securities,
   net of income taxes of $2,794                       $     4,463
Reclassification adjustment for gain included in
   net income, net of income taxes of $1,758                (2,807)
                                                           --------
Gain in unrealized gain (loss) on available for sale
   securities, net of income tax of $1,037             $     1,656
                                                           ========


See accompanying notes to consolidated financial statements.


                                    20
<Page>


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION
     The consolidated financial statements include the accounts of NASB
Financial, Inc. (the "Company"), its wholly-owned subsidiary, North
American Savings Bank, F.S.B. (the "Bank"), and the Bank's wholly-owned
subsidiary, Nor-Am Service Corporation.  All significant inter-company
transactions have been eliminated in consolidation.  The consolidated
financial statements do not include the accounts of our wholly owned
statutory trust, NASB Preferred Trust I (the "Trust").  The Trust
qualifies as a special purpose entity that is not required to be
consolidated in the financial statements of NASB Financial, Inc.  The
Trust Preferred Securities issued by the Trust are included in Tier I
capital for regulatory capital purposes.

CASH AND CASH EQUIVALENTS
     Cash and cash equivalents consist of cash on hand plus interest-
bearing deposits in the Federal Home Loan Bank of Des Moines totaling
$60.8 million and $6.3 million as of September 30, 2009 and 2008,
respectively.  The Federal Reserve Board ("FRB") requires federally
chartered savings banks to maintain non-interest-earnings cash reserves
at specified levels against their transaction accounts.  Required
reserves may be maintained in the form of vault cash, a non-interest-
bearing account at a Federal Reserve Bank, or a pass-through account,
as defined by FRB.  At September 30, 2009, the Bank's reserve
requirement was $4.4 million.

SECURITIES AND MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE
     Debt securities are classified as held to maturity when the
Company has the positive intent and ability to hold the securities to
maturity.  Debt securities not classified as held to maturity or
trading are classified as available for sale.  As of September 30, 2009
and 2008, the Company had no assets designated as trading.  Securities
and mortgage-backed securities classified as available for sale are
recorded at their fair values, with unrealized gains and losses, net of
income taxes, reported as accumulated other comprehensive income or
loss.

     Premiums and discounts are recognized as adjustments to interest
income over the life of the securities using a method that approximates
the level yield method.  Gains or losses on the disposition of
securities are based on the specific identification method.  Market
prices are obtained from broker-dealers and reflect estimated offer
prices.

     To the extent management determines a decline in value in a
security or mortgage-backed security available for sale to be other
than temporary, the Bank will include such expense in the consolidated
statements of income.

SECURITIES AND MORTGAGE-BACKED SECURITIES HELD TO MATURITY
     Debt securities and mortgage-backed securities held to maturity
are stated at cost, adjusted for amortization of premiums and
discounts, which are recognized as adjustments to interest income over
the life of the securities using the level-yield method.

     To the extent management determines a decline in value in a
mortgage-backed security held to maturity to be other than temporary,
the Company will adjust the carrying value and include such expense in
the consolidated statements of income.

LOANS RECEIVABLE HELD FOR SALE
     As the Bank originates loans each month, management evaluates the
existing market conditions to determine which loans will be held in the
Bank's portfolio and which loans will be sold in the secondary market.
Loans sold in the secondary market are sold with servicing released or
converted into mortgage-backed securities ("MBS") and sold with the
servicing retained by the Bank.  At the time of each loan commitment, a
decision is made to either hold the loan for investment, hold it for
sale with servicing retained, or hold it for sale with servicing
released.  Management monitors market conditions to decide whether
loans should be held in the portfolio or sold and if sold, which method
of sale is appropriate.

     As of September 30, 2008, loans held for sale were carried at the
lower of amortized cost or fair value.  As of October 1, 2008, the
Company elected to carry loans held for sale at fair value, which is
determined based on sale commitments or dealer quotations.  Gains or
losses on such sales are recognized using the specific identification
method.  Transfers of loan receivable held for sale are accounted for
as sales when control over the asset has been surrendered.  The Bank
issues various representations and warranties and standard recourse
provisions associated with the sale of loans.  As of September 30,
2009, the Bank has an accrued liability of $1.1 million related to
estimated future losses in accordance with such recourse provisions.


                                    21
<Page>


LOANS RECEIVABLE HELD FOR INVESTMENT, NET
     Loans that management has the intent and ability to hold for the
foreseeable future or until maturity or payoff are stated at the amount
of unpaid principal less an allowance for loan losses, undisbursed loan
funds and unearned discounts and loan fees, net of certain direct loan
origination costs.  Interest on loans is credited to income as earned
and accrued only when it is deemed collectible.  Loans are placed on
nonaccrual status when, in the opinion of management, the full timely
collection of principal or interest is in doubt.  The accrual of
interest is discontinued when principal or interest payments become
doubtful.  As a general rule, this occurs when the loan becomes ninety
days past due.  When a loan is placed on nonaccrual status, previously
accrued but unpaid interest is reversed against current income.
Subsequent collections of cash may be applied as reductions to the
principal balance, interest in arrears or recorded as income, depending
on Bank management's assessment of the ultimate collectibility of the
loan.  Nonaccrual loans may be restored to accrual status when
principal and interest become current and the full payment of principal
and interest is expected.

     Net loan fees and direct loan origination costs are deferred and
amortized as yield adjustments to interest income using the level-yield
method over the contractual lives of the related loans.

ALLOWANCE FOR LOAN LOSSES
     The Bank considers a loan to be impaired when management believes
it will be unable to collect all principal and interest due according
to the contractual terms of the loan.  If a loan is impaired, the Bank
records a loss valuation equal to the excess of the loan's carrying
value over the present value of the estimated future cash flows
discounted at the loan's effective rate based on the loan's observable
market price or the fair value of the collateral if the loan is
collateral dependent.  One-to-four family residential loans and
consumer loans are collectively evaluated for impairment.  Loans on
residential properties with greater than four units, on construction
and development and commercial properties are evaluated for impairment
on a loan by loan basis.  The allowance for loan losses is increased by
charges to income and decreased by charge-offs (net of recoveries).
Management's periodic evaluation of the adequacy of the allowance is
based on the Bank's past loan loss experience, known and inherent
losses in the portfolio, adverse situations that may affect the
borrower's ability to repay, the estimated value of any underlying
collateral, and current economic conditions.  Assessing the adequacy of
the allowance for loan losses is inherently subjective as it requires
making material estimates, including the amount and timing of future
cash flows expected to be received on impaired loans, that may be
susceptible to significant change.  In management's opinion, the
allowance, when taken as a whole, is adequate to absorb reasonable
estimated loan losses inherent in the Bank's loan portfolio.

FORECLOSED ASSETS HELD FOR SALE
     Foreclosed assets held for sale are initially recorded at fair
value as of the date of foreclosure less any estimated selling costs
(the "new basis") and are subsequently carried at the lower of the new
basis or fair value less selling costs on the current measurement date.
Adjustments for estimated losses are charged to operations when the
fair value declines to an amount less than the carrying value.  Costs
and expenses related to major additions and improvements are
capitalized, while maintenance and repairs that do not improve or
extend the lives of the respective assets are expensed.  Applicable
gains and losses on the sale of real estate owned are realized when the
asset is disposed depending on the adequacy of the down payment and
other requirements.

PREMISES AND EQUIPMENT
     Premises and equipment are recorded at cost, less accumulated
depreciation.  Depreciation of premises and equipment is provided over
the estimated useful lives (from three to forty years for buildings and
improvements, and from three to ten years for furniture, fixtures, and
equipment) of the respective assets using the straight-line method.
Maintenance and repairs are charged to expense.  Major renewals and
improvements are capitalized.  Gains and losses on dispositions are
credited or charged to earnings as incurred.

INVESTMENT IN LLCs
     The Company is a partner in two limited liability companies, which
were formed for the purpose of purchasing and developing vacant land in
Platte County, Missouri.  These investments are accounted for using the
equity method of accounting.

STOCK OPTIONS
     The Company has a stock-based employee compensation plan which is
described more fully in Note 18.  The Company recognizes compensation
cost over the five-year service period for its stock option awards.
Stock based compensation expense for stock options totaled $41 thousand
($25 thousand, net of tax), $84 thousand ($52 thousand, net of tax) and
$89 thousand ($55 thousand, net of tax) during the years ended
September 30, 2009, 2008 and 2007, respectively.


                                  22
<Page>


INCOME TAXES
     The Company files a consolidated Federal income tax return with
its subsidiaries using the accrual method of accounting.

     The Company provides for income taxes using the asset/liability
method.  Deferred income taxes are recognized for the tax consequences
of temporary differences between the financial statement carrying
amounts and the tax bases of existing assets and liabilities.

     The Bank's bad debt deduction for the years ended September 30,
2009, 2008 and 2007, was based on the specific charge off method.  The
percentage method for additions to the tax bad debt reserve was used
prior to the fiscal year ended September 30, 1997.  Under the current
tax rules, Banks are required to recapture their accumulated tax bad
debt reserve, except for the portion that was established prior to
1988, the "base-year."  The recapture of the excess reserve was
completed over a six-year phase-in-period that began with the fiscal
year ended September 30, 1999.  A deferred income tax liability is
required to the extent the tax bad debt reserve exceeds the 1988 base
year amount.  Retained earnings include approximately $3.7 million
representing such bad debt reserve for which no deferred taxes have
been provided.  Distributing the Bank's capital in the form of stock
redemptions caused the Bank to recapture a significant amount of its
bad debt reserve prior to the phase-in period.

MORTGAGE SERVICING RIGHTS
     Servicing assets and other retained interests in transferred
assets are measured by allocating the previous carrying amount between
the assets sold, if any, and retained interest, if any, based on their
relative fair values at the date of the transfer, and servicing assets
and liabilities are subsequently measured by (1) amortization in
proportion to and over the period of estimated net servicing income or
loss, and (2) assessment for asset impairment or increased obligation
based on their fair values.

     Originated mortgage servicing rights are recorded at cost based
upon the relative fair values of the loans and the servicing rights.
Servicing release fees paid on comparable loans and discounted cash
flows are used to determine estimates of fair values.  Purchased
mortgage servicing rights are acquired from independent third-party
originators and are recorded at the lower of cost or fair value.  These
rights are amortized in proportion to and over the period of expected
net servicing income or loss.
     Impairment Evaluation - The Bank evaluates the carrying value of
capitalized mortgage servicing rights on a periodic basis based on
their estimated fair value.  For purposes of evaluating and measuring
impairment of capitalized servicing rights, the Bank stratifies the
rights based on their predominant risk characteristics.  The
significant risk characteristics considered by the Bank are loan type,
period of origination and stated interest rate.  If the fair value
estimated, using a discounted cash flow methodology, is less than the
carrying amount of the portfolio, the portfolio is written down to the
amount of the discounted expected cash flows utilizing a valuation
allowance. The Bank utilizes consensus market prepayment assumptions
and discount rates to evaluate its capitalized servicing rights, which
considers the risk characteristics of the underlying servicing rights.
During the years ended September 30, 2009 and 2008, the value of
mortgage servicing rights increased, which resulted in a recovery of
valuation allowance of $43,000 and $48,000, respectively.

DERIVATIVE INSTRUMENTS
     The Bank regularly enters into commitments to originate and sell
loans held for sale.  Such commitments are considered derivative
instruments under GAAP, which requires the Bank to recognize all
derivative instruments in the balance sheet and to measure those
instruments at fair value.  As of September 30, 2009 and 2008, the fair
value of loan related commitments resulted in a net asset of $645,000
and $8,000, respectively

REVENUE RECOGNITION
     Interest income, loan servicing fees, customer service fees and
charges and ancillary income related to the Bank's deposits and lending
activities are accrued as earned.

EARNINGS PER SHARE
     Basic earnings per share is computed based upon the weighted-
average common shares outstanding during the year.  Diluted earnings
per share is computed using the weighted average common shares and all
potential dilutive common shares outstanding during the year.  Dilutive
securities consist entirely of stock options granted to employees as
incentive stock options under Section 442A of the Internal Revenue Code
as amended.


                                  23
<Page>



     The computations of basic and diluted earnings per share are
presented in the following table.  Dollar amounts are expressed in
thousands, except per share data.

                                        Year Ended September 30,
                                 --------------------------------------
                                       2009         2008        2007
                                 --------------------------------------
Net income                          $  18,709        9,296      15,319

Average common shares outstanding   7,867,614    7,867,614   8,100,904
Average common share stock
  options outstanding                      --           --      66,970
                                 --------------------------------------
Average diluted common shares       7,867,614    7,867,614   8,167,874

Earnings per share:
  Basic earnings per share          $    2.38         1.18        1.89
  Diluted earnings per share             2.38         1.18        1.88

     At September 30, 2009 and 2008, options to purchase 62,038 shares
and 72,038 shares, respectively, of the Company's stock were
outstanding.  These options were not included in the calculated of
diluted earnings per share, as they were considered anti-dilutive.

RECENTLY ISSUED ACCOUNTING STANDARDS
     On June 29, 2009, the Financial Accounting Standards Board (FASB)
issued Accounting Standards Codification (ASC) 105-10 which establishes
the Codification as the source of authoritative GAAP recognized by the
FASB to be applied to nongovernmental entities.  Rules and interpretive
releases of the Securities and Exchange Commission (SEC) under federal
laws are also sources of authoritative GAAP for SEC registrants.  All
guidance contained in the Codification carries an equal level of
authority.  Accounting Standard Updates issued after the effective date
of this update will not be considered authoritative in their own right.
Instead, the Accounting Standard Updates will serve only to update the
Codification, provide background information about the guidance, and
provide the basis for conclusions on the change(s) in the Codification.
After the effective date of this statement, all non-grandfathered non-
SEC accounting literature not included in the Codification is
superseded and deemed non-authoritative.  ASC 105-10 is effective for
interim and annual reporting periods after September 15, 2009
(effective September 30, 2009 for the Company).  There was no material
impact from the adoption of this update.

     In September 2006, the FASB issued ASC 820-10, which defines fair
value, establishes a framework for measuring fair value, and expands
disclosures about fair value measurements.  The standard is effective
for financial statements issued for fiscal years beginning after
November 2, 2007, and interim periods within those fiscal years.  The
adoption of the standard on October 1, 2008, resulted in additional
disclosures in the Company's financial statements.

     In February 2007, the FASB issued ASC 825-10, more commonly known
as the "The Fair Value Option for Financial Assets and Financial
Liabilities."  This standard provides companies with an option to
measure eligible financial assets and liabilities at fair value.  The
fair value option may be applied instrument by instrument and is
irrevocable once made.  If a company elects the fair value option for
an eligible instrument, changes in fair value must be reported as
unrealized gains and loses in earnings at each subsequent reporting
date.  The standard is effective for fiscal years beginning after
November 15, 2007.  The Company adopted the standard on October 1,
2008, and elected to measure loans held for sale at fair value.  This
election resulted in a $650,000 increase in retained earnings.

     In December 2007, the FASB issued ASC 805-10.  The standard
revises certain principles, including the definition of a business
combination, the recognition and measurement of assets acquired and
liabilities assumed in a business combination, the accounting for
goodwill, and financial statement disclosure.  This update is effective
for annual periods beginning after December 15, 2008.  There is
currently no impact from the adoption of this update on the Company's
consolidated financial statements.

     In March 2008, the FASB issued ASC 815-10-65 which establishes the
disclosure requirements for derivative instruments and for hedging
activities.  This standard amends and expands the disclosure
requirements of ASC 815-10, and is effective for fiscal years and
interim periods beginning after November 15, 2008.  The Company's
disclosure regarding derivative instruments reflects the adoption of
this standard.

     In April 2009, the FASB issued ASC 825-10-50 and ASC 825-10-55 to
require disclosures about fair value of financial instruments for
interim reporting periods of publicly traded companies as well as in
annual financial statements.  These topics were effective for interim
reporting periods ending after June 15, 2009.


                                  24
<Page>


     In April 2009, the FASB issued ASC 320-10-65 which amends the
other-than-temporary impairment guidance in U.S. GAAP for debt
securities to make the guidance more operational and to improve the
presentation and disclosure of other-than-temporary impairments on debt
and equity securities in the financial statements.  This standard does
not amend existing recognition and measurement guidance related to
other-than-temporary impairments of equity securities and is effective
for interim and annual reporting periods ending after June 15, 2009.
There is currently no material impact from the adoption of this
standard on the Company's consolidated financial statements.

     In April 2009, the FASB issued ASC 820-10-65 which provides
additional guidance for estimating fair value when the volume and level
of activity for the asset or liability have significantly decreased.
This standard also includes guidance on identifying circumstances that
indicate a transaction is not orderly.  The standard is effective for
interim and annual reporting periods ending after June 15, 2009, and
should be applied prospectively.  There is currently no material impact
from the adoption of this standard on the Company's consolidated
financial statements.

     In May 2009, the FASB issued ASC 855-10 which establishes general
standards of accounting for and disclosure of events that occur after
the balance sheet date, but before the financial statements are issued
or available to be issued.  The standard sets forth the period after
the balance sheet date during which management should evaluate events
or transactions that may occur for potential recognition or disclosure
in the financial statements, the circumstances under which an entity
should recognize events or transactions occurring after the balance
sheet date in its financial statements, and the required financial
statement disclosures.  In addition, the standard requires disclosure
of the date through which an entity has evaluated subsequent events and
the basis for the date, that is, whether the date represents the date
the financial statements were issued or available to be issued.  This
standard was effective for interim or annual financial periods ending
after June 15, 2009.  There is currently no material impact from the
adoption of the standard.

     In June 2009, the FASB issued ASC 860-10, ASC 860-40 and ASC 860-
50 which enhances information reported to users of financial statements
by providing greater transparency about transfers of financial assets
and the company's continuing involvement in transferred assets.  This
standard removes the concept of qualifying special purpose entity,
changes the requirements for derecognizing financial assets, and
requires enhanced disclosures to provide financial statement users with
greater transparency about transfers of financial assets and a
transferor's continuing involvement with transfers of financial assets
accounted for as sales.  This standard is effective for annual
reporting periods beginning after November 15, 2009, for interim
periods within the first annual reporting period and for interim and
annual reporting periods thereafter (effective October 1, 2010 for the
Company).  Management does not anticipate it will have a material
impact on the Company's consolidated financial statements.

     In June 2009, the FASB issued ASC 805-20 and ASC 810-10 which
requires a company to perform a qualitative analysis when determining
whether it must consolidate a variable interest entity.  This analysis
identifies the primary beneficiary of a variable interest entity as the
company that has both the power to direct the activities of the
variable interest entity that most significantly impact the entity's
economic performance, and the obligation to absorb losses of the entity
that could be significant to the variable interest entity or the right
to receive benefits from the entity that could potentially be
significant to the variable interest entity.  This standard requires
the company to perform ongoing reassessments to determine if it must
consolidate a variable interest entity.  This standard requires
disclosures about the company's involvement with the variable interest
entities and any significant changes in risk exposure due to that
involvement, how the involvement affects the company's financial
statements, and significant judgments and assumptions made in
determining whether it must consolidate the variable interest entity.
This standard is effective for annual reporting periods beginning after
November 15, 2009, for interim periods within the first annual
reporting period and for interim and annual reporting periods
thereafter (effective October 1, 2010 for the Company).  Management
does not anticipate that this update will have a material impact on the
Company's consolidated financial statements.

USE OF ESTIMATES
     The preparation of financial statements in accordance with
accounting principles generally accepted in the United States of
America ("GAAP") requires management to make estimates and assumptions
that affect the amounts of assets and liabilities, the disclosure of
contingent assets and liabilities, and the reported amounts of revenues
and expenses during the reported periods.  Estimates were used to
establish loss reserves, the valuation of mortgage servicing rights,
accruals for loan recourse provisions, and fair values of financial
instruments.  Actual results could differ from those estimates.

RECLASSIFICATIONS
     Certain amounts for 2008 and 2007 have been reclassified to
conform to the current year presentation.

SUBSEQUENT EVENTS
     Subsequent events have been evaluated through December 14, 2009,
which is the date the financial statements were issued.


                                  25
<Page>


FAIR VALUE OF FINANCIAL INSTRUMENTS
     Estimated fair value amounts have been determined using available
market information and a selection from a variety of valuation
methodologies.  However, considerable judgment is required to interpret
market data in developing the estimates of fair value.  Accordingly,
the estimates presented are not necessarily indicative of the amount
that could be realized in a current market exchange.  The use of
different market assumptions and estimation methodologies may have a
material effect on the estimated fair value amounts.

     The following methods and assumptions were used to estimate the
fair value of each class of financial instrument presented as of
September 30, 2009 and 2008:

CASH AND CASH EQUIVALENTS
The carrying amount reported in the consolidated balance sheets is a
reasonable estimate of fair value.

SECURITIES AVAILABLE FOR SALE AND HELD TO MATURITY
Fair values are based on quoted market prices, where available.

MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE AND HELD TO MATURITY
Fair values are based on quoted market prices, where available.  When
quoted market prices are unavailable, fair values are computed using
consensus estimates of prepayment speeds and market spreads to treasury
securities.

STOCK IN FEDERAL HOME LOAN BANK ("FHLB")
The carrying value of stock in Federal Home Loan Bank approximates its
fair value.

LOANS RECEIVABLE HELD FOR SALE
Fair values of mortgage loans held for sale are based on quoted market
prices for loans with similar characteristics.

LOANS RECEIVABLE HELD FOR INVESTMENT
Fair values are computed for each loan category using market spreads to
treasury securities for similar existing loans in the portfolio and
management's estimates of prepayments.

MORTGAGE SERVICING RIGHTS
The estimated fair values of mortgage servicing rights are determined
by discounting estimated future cash flows using a market rate of
interest and consensus estimates of prepayment speeds.

CUSTOMER AND BROKERED DEPOSIT ACCOUNTS
The estimated fair values of demand deposits and savings accounts are
equal to the amount payable on demand at the reporting date.  Fair
values of certificates of deposit are computed at fixed spreads to
treasury securities with similar maturities.

ADVANCES FROM FEDERAL HOME LOAN BANK
The estimated fair values of advances from FHLB are determined by
discounting the future cash flows of existing advances using rates
currently available for new advances with similar terms and remaining
maturities.

SUBORDINATED DEBENTURES
The estimated fair values of subordinated debentures is determined by
discounting the future cash flows of existing debentures using a market
rate of interest.  As these are variable rate securities, cost
approximates fair value.

COMMITMENTS TO ORIGINATE, PURCHASE AND SELL LOANS
The estimated fair value of commitments to originate, purchase, or sell
loans is based on the fees currently charged to enter into similar
agreements and the difference between current levels of interest rates
and the committed rates.

                                  26
<Page>


(2) SECURITIES AVAILABLE FOR SALE

     The following tables present a summary of securities available for
sale.  Dollar amounts are expressed in thousands.






<Table>
<Caption>
                                                     September 30, 2009
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
Corporate debt securities           $  19,099      2,526            --          21,625
Municipal securities                       29         --            --              29
                                    -----------------------------------------------------
       Total                        $  19,128      2,526            --          21,654
                                    =====================================================

</Table>


<Table>
<Caption>
                                                     September 30, 2008
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
Municipal securities                       35         --            --              35
                                    -----------------------------------------------------
       Total                        $      35         --            --              35
                                    =====================================================

</Table>




     During the year ended September 30, 2009, the Company realized
gross gains of $4.6 million and no gross losses on the sale of
securities available for sale.  There were no sales of securities
available for sale during the years ended September 30, 2008, or 2007.

     The scheduled maturities of securities available for sale at
September 30, 2009, are presented in the following table.  Dollar
amounts are expressed in thousands.


                                        Gross       Gross     Estimated
                            Amortized  unrealized  unrealized    fair
                              cost       gains       losses      value
                            -------------------------------------------
Due in less than one year   $       5       --          --            5
Due from one to five years      1,020       73          --        1,093
Due from five to ten years     18,103    2,453          --       20,556
                            -------------------------------------------
     Total                  $  19,128    2,526          --       21,654
                            ===========================================



(3) SECURITIES HELD TO MATURITY

     The following tables present a summary of securities held to
maturity.  Dollar amounts are expressed in thousands.

<Table>
<Caption>


                                                    September 30, 2009
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
Asset-backed securities            $    1,290         85            --           1,375
                                    ----------------------------------------------------
     Total                         $    1,290         85            --           1,375
                                    =====================================================

</Table>


                                  27
<Page>






     The scheduled maturities of securities held to maturity at
September 30, 2009, are presented in the following table.  Dollar
amounts are expressed in thousands.


                                       Gross        Gross    Estimated
                           Amortized  unrealized  unrealized    fair
                             cost       gains       losses      value
                          --------------------------------------------
Due after ten years       $  1,290         85          --       1,375
                         ---------------------------------------------
     Total                $  1,290         85          --       1,375
                         =============================================


     Actual maturities of securities held to maturity may differ from
scheduled maturities depending on the repayment characteristics and
experience of the underlying financial instruments which are callable.

     There were no dispositions of securities held to maturity during
the year ended September 30, 2009.



 (4) MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE

     The following tables present a summary of mortgage-backed
securities available for sale.  Dollar amounts are expressed in
thousands.






<Table>
<Caption>
                                                     September 30, 2009
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
Pass-through certificates guaranteed
  by GNMA - fixed rate              $     114         --            --             114
Pass-through certificates guaranteed
  by FNMA - adjustable rate             5,924         67            --           5,991
FHLMC participation certificates:
    Fixed rate                            546         33            --             579
    Adjustable rate                    39,384        481            --          39,865
                                    -----------------------------------------------------
       Total                        $  45,968        581            --          46,549
                                    =====================================================

</Table>


<Table>
<Caption>
                                                     September 30, 2008
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
Pass-through certificates guaranteed
  by GNMA - fixed rate              $     130         --            (1)            129
Pass-through certificates guaranteed
  by FNMA - adjustable rate             7,762         58            --           7,820
FHLMC participation certificates:
    Fixed rate                            741         --           (45)            696
    Adjustable rate                    50,841        461           (58)         51,244
                                    -----------------------------------------------------
       Total                        $  59,474        519          (104)         59,889
                                    =====================================================

</Table>




     There were no sales of mortgage-backed securities available for
sale during the years ended September 30, 2009, 2008, or 2007.


                                  28
<Page>


     There were no unrealized losses on mortgage-backed securities
available for sale at September 30, 2009.  The following tables present
a summary of the fair value and gross unrealized losses of those
mortgage-backed securities available for sale which had unrealized
losses at September 30, 2008.  Dollar amounts are expressed in
thousands.


                           Less Than 12 Months      12 Months or Longer
                          ---------------------    --------------------
                            Estimated   Gross       Estimated   Gross
                              fair    unrealized      fair   unrealized
                             value      losses       value      losses
                          ---------------------------------------------
Pass-through certificates
   guaranteed by GNMA -
     fixed rate            $     129          1    $      --        --
FHLMC participation
   certificates:
     Fixed rate                   --         --          696        45
     Adjustable rate              --         --        9,685        58
                          ---------------------------------------------
   Total                   $     129          1    $  10,381       103
                          =============================================


     Based upon evaluation of available evidence at September 30, 2008,
including changes in market interest rates during the fiscal year, it
was management's opinion that the declines in fair value of these
securities, which consisted almost exclusively of moderately-seasoned
5/1 adjustable rate mortgage-backed securities, was temporary.  The
decline in fair value was due to significant changes in interest rates
and market conditions which occurred after the securities were
purchased.  However, it was management's opinion that as these
securities approached their reset dates, they would no longer be
impaired.  Should the impairment of these securities become other than
temporary, the cost basis of the investment will be reduced and the
resulting loss recognized in net income in the period the other-than-
temporary impairment is identified.  The Company has the ability to
hold these securities to maturity.

     The scheduled maturities of mortgage-backed securities available
for sale at September 30, 2009, are presented in the following table.
Dollar amounts are expressed in thousands.


                                        Gross       Gross     Estimated
                            Amortized  unrealized  unrealized     fair
                              cost       gains       losses       value
                            -------------------------------------------
Due from five to ten years  $     546       33          --          579
Due after ten years            45,422      548          --       45,970
                            -------------------------------------------
     Total                  $  45,968      581          --       46,549
                            ===========================================


     Actual maturities of mortgage-backed securities available for sale
may differ from scheduled maturities depending on the repayment
characteristics and experience of the underlying financial instruments,
on which borrowers have the right to prepay certain obligations.

     The principal balances of mortgage-backed securities available for
sale that are pledged to secure certain obligations of the Bank as of
September 30 are as follows.  Dollar amounts are expressed in
thousands.

                                         September 30, 2009
                         ----------------------------------------------
                                         Gross       Gross    Estimated
                             Amortized  unrealized  unrealized    fair
                               cost       gains      losses       value
                         ----------------------------------------------
Customer deposit accounts  $      984        14         --          998
FHLB advances                  43,468       527         --       43,995
                          ---------------------------------------------
    Total                  $   44,452       541         --       44,993
                         ==============================================



                                    29
<Page>


                                         September 30, 2008
                         ----------------------------------------------
                                         Gross       Gross    Estimated
                             Amortized  unrealized  unrealized    fair
                               cost       gains      losses       value
                         ----------------------------------------------
Customer deposit accounts  $    1,135         3         (9)       1,129
FHLB advances                  56,232       513        (49)      56,696
                          ---------------------------------------------
    Total                  $   57,367       516        (58)      57,825
                         ==============================================


(5) MORTGAGE-BACKED SECURITIES HELD TO MATURITY

     The following tables present a summary of mortgage-backed
securities held to maturity.  Dollar amounts are expressed in
thousands.

<Table>
<Caption>


                                                    September 30, 2009
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
FHLMC participation certificates:
  Fixed rate                        $      59          4            --              63
FNMA pass-through certificates:
  Fixed rate                               10         --            --              10
  Balloon maturity and
    adjustable rate                        43         --            --              43
Collateralized mortgage obligations    11,013        214            --          11,227
                                    ----------------------------------------------------
     Total                         $   11,125        218            --          11,343
                                    =====================================================

</Table>


<Table>
<Caption>


                                                    September 30, 2008
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized         fair
                                       cost        gains        losses           value
                                    -----------------------------------------------------
                                                                  
FHLMC participation certificates:
  Fixed rate                        $      74          4            --              78
FNMA pass-through certificates:
  Fixed rate                               13         --            --              13
  Balloon maturity and
    adjustable rate                        47         --            --              47
Pass-through certificates guaranteed
  by GNMA - fixed rate                      1         --            --               1
                                    ----------------------------------------------------
     Total                         $      135          4            --             139
                                    =====================================================

</Table>




     The scheduled maturities of mortgage-backed securities held to
maturity at September 30, 2009, are presented in the following table.
Dollar amounts are expressed in thousands.


                                       Gross        Gross    Estimated
                           Amortized  unrealized  unrealized    fair
                             cost       gains       losses      value
                          --------------------------------------------
Due from five to ten years $    112          4          --         116
Due after ten years          11,013        214          --      11,227
                         ---------------------------------------------
     Total                 $ 11,125        218          --      11,343
                         =============================================


     Actual maturities of mortgage-backed securities held to maturity
may differ from scheduled maturities depending on the repayment
characteristics and experience of the underlying financial
instruments, on which borrowers have the right to prepay certain
obligations.


                                  30
<Page>


     The principal balances of mortgage-backed securities held to
maturity that are pledged to secure certain obligations of the Bank as
of September 30 are as follows.  Dollar amounts are expressed in
thousands.


                                       September 30, 2009
                        ----------------------------------------------
                                       Gross       Gross     Estimated
                           Amortized  unrealized  unrealized    fair
                             cost       gains      losses       value
                        ----------------------------------------------
Customer deposit accounts $     37         2         --            39
                        ==============================================



                                       September 30, 2008
                        ----------------------------------------------
                                       Gross       Gross     Estimated
                           Amortized  unrealized  unrealized    fair
                             cost       gains      losses       value
                        ----------------------------------------------
Customer deposit accounts $     41         2         --            43
                        ==============================================


     All dispositions of mortgage-backed securities held to maturity
during fiscal 2009, 2008, and 2007 were the result of maturities.


(6) LOANS RECEIVABLE

     The following table provides a detail of loans receivable as of
September 30.  Dollar amounts are expressed in thousands.


HELD FOR INVESTMENT                           2009           2008
                                         ---------------------------
Mortgage loans:
  Permanent loans on:
    Residential properties              $   363,132        384,258
    Business properties                     474,487        478,883
    Partially guaranteed by VA or
      insured by FHA                          4,771          2,812
    Construction and development            329,457        396,777
                                         ---------------------------
Total mortgage loans                      1,171,847      1,262,730
Commercial loans                            121,168         93,600
Installment loans and lease financing
  to individuals                             13,861         14,920
                                         ---------------------------
Total loans receivable held
  for investment                          1,306,876      1,371,250
Less:
  Undisbursed loan funds                    (38,807)       (69,300)
  Unearned discounts and fees on
    loans, net of deferred costs             (8,375)        (7,653)
                                         ---------------------------
    Net loans receivable held
      for investment                    $ 1,259,694      1,294,297
                                         ===========================


HELD FOR SALE                                 2009           2008
                                         ---------------------------
Mortgage loans:
  Permanent loans on:
    Residential properties              $   129,526         73,829
    Business properties                          --         17,788
 Less:
  Undisbursed loan funds                    (48,159)       (27,314)
  Unearned discounts and fees on loans,
    net of deferred costs                        --           (273)
                                          --------------------------
    Net loans receivable held for sale  $    81,367         64,030
                                          ==========================


                                 31
<Page>


     During the quarter ended September 30, 2008, the Bank transferred
a permanent mortgage loan on a business property with an amortized
cost of $17.5 million from the held for investment category to the
held for sale category.  The decision was made to transfer the loan
after the borrower defaulted under the terms of the note and the Bank
began foreclosure.  The basis at which the loans were transferred was
amortized cost, which was lower than market value at the time of
transfer.

     Included in the loans receivable balances are participating
interests in mortgage loans and wholly owned mortgage loans serviced
by other institutions of approximately $40,000 and $64,000 at
September 30, 2009 and 2008, respectively.

     Whole loans and participations serviced for others were
approximately $93.3 million and $65.3 million at September 30, 2009
and 2008, respectively.  Loans serviced for others are not included in
the accompanying consolidated balance sheets.

     First mortgage loans were pledged to secure FHLB advances in the
amount of approximately $808.8 million and $800.3 million at September
30, 2009 and 2008, respectively.

     Aggregate loans to executive officers, directors and their
associates, including companies in which they have partial ownership
interest, did not exceed 5% of equity as of September 30, 2009 and
2008.  Such loans were made under terms and conditions substantially
the same as loans made to parties not affiliated with the Bank.

     As of September 30, 2009 and 2008, loans with an aggregate
principal balance of approximately $40.6 million and $35.1 million,
respectively, were on nonaccrual status.  Gross interest income would
have increased by $2.3 million, $1.8 million and $167,000 for the
years ended September 30, 2009, 2008 and 2007, respectively, if the
nonaccrual loans had been performing

     The following table presents the activity in the allowance for
losses on loans for 2009, 2008, and 2007.  Allowance for losses on
mortgage loans includes specific valuation allowances and valuation
allowances associated with homogenous pools of loans.  Dollar amounts
are expressed in thousands.


                                     2009       2008       2007
                                 ---------------------------------
Balance at beginning of year     $ 13,807      8,097      7,991
  Provisions                       11,250      6,200      1,634
  Charge-offs                      (4,377)      (504)    (1,528)
  Recoveries                           19         14         --
                                 ---------------------------------
Balance at end of year           $ 20,699     13,807      8,097
                                 =================================


     The following tables provide a summary of information on impaired
loans.  Dollar amounts are expressed in thousands.


                                                  September 30,
                                                -----------------
                                                   2009    2008
                                                -----------------
  Impaired loans with a valuation allowance    $ 40,691  10,287
  Impaired loans without a valuation allowance   11,400      --
                                                -----------------
                                               $ 52,091  10,287
                                                =================
   Allowance for loan losses applicable to
      impaired loans                           $  5,825   1,383
                                                =================


                                               2009    2008    2007
                                             ------------------------
   Average balance of impaired loans       $ 52,605  10,842     262
   Interest income recognized on
       impaired loans                         1,946     489     120
   Interest income received on a cash basis
       on impaired loans                      2,320     635     120


                                  32
<Page>


     Although the Bank has a diversified loan portfolio, a substantial
portion is secured by real estate.  The following table presents
information as of September 30 about the location of real estate that
secures loans in the Bank's mortgage loan portfolio.  The line item
"Other" includes total investments in other states of less than $10
million each.  Dollar amounts are expressed in thousands.



<Table>
<Caption>


                                           2009
                 -------------------------------------------------------------
                       Residential
                 ----------------------              Construction
                    1-4     5 or more    Commercial      and
State             family     family      real estate  development     Total
- ------------------------------------------------------------------------------
                                                     
Missouri        $ 165,424     30,606       71,003       134,556       401,589
Kansas             43,945     10,378       24,090       176,163       254,576
Texas              16,880      8,611       51,153         6,088        82,732
Colorado            4,963      2,039       59,957            --        66,959
Arizona            11,623        584       19,306         6,050        37,563
Florida            19,215        917       14,552            --        34,684
Oklahoma            2,891      3,006       20,774            --        26,671
North Carolina      6,632         --       17,076            --        23,708
Illinois            5,969        332       11,969            --        18,270
Indiana             2,397         --       14,591            --        16,988
California         14,564         --        2,358            --        16,922
Iowa                3,619      3,603        6,423         2,650        16,295
Washington          5,090         --       10,294            --        15,384
Ohio                3,470         --        9,308            --        12,778
Georgia             6,032        964        5,731            --        12,727
Michigan              500         --        9,982            --        10,482
Other              63,516        219       55,834         3,950       123,519
                 -------------------------------------------------------------
                $ 376,730     61,259      404,401       329,457     1,171,847
                 =============================================================
</Table>


<Table>
<Caption>

                                           2008
                 -------------------------------------------------------------
                       Residential
                 ----------------------              Construction
                    1-4     5 or more    Commercial      and
State             family     family      real estate  development     Total
- ------------------------------------------------------------------------------
                                                     
Missouri        $ 179,167     30,470       74,592       177,373       461,602
Kansas             48,023     11,935       23,606       197,756       281,320
Colorado            5,557      4,089       63,463            --        73,109
Texas              13,708      9,329       42,804         4,648        70,489
Arizona            13,126        632       19,543         9,900        43,201
Florida            19,396        936       12,184            --        32,516
Oklahoma            2,314      3,046       21,627            --        26,987
North Carolina      6,137      3,648       16,255            --        26,040
California         14,679         --        4,500            --        19,179
Illinois            5,964        571       11,054           500        18,089
Indiana             2,610         --       15,016            --        17,626
Washington          4,950         --       10,576            --        15,526
Iowa                4,800      3,640        4,184         2,650        15,274
Ohio                2,887         --        9,618            --        12,505
Georgia             5,611        283        6,181            --        12,075
Michigan              752         --       10,181            --        10,933
New Jersey          5,180         --        5,441            --        10,621
Pennsylvania        2,403         --        7,871            --        10,274
Other              58,110        236       43,068         3,950       105,364
                 -------------------------------------------------------------
                $ 395,374     68,815      401,764       396,777     1,262,730
                 =============================================================
</Table>


                                 31
<Page>


     Proceeds from the sale of loans receivable held for sale during
fiscal 2009, 2008 and 2007, were $1,576.4 million, $899.5 million, and
$1,019.3 million, respectively.  In fiscal 2009, the Bank realized
gross gains of $29.1 million and $53,000 of gross losses.  In fiscal
2008, the Bank realized gross gains of $14.3 million and gross losses
of $312,000 on those sales.  In fiscal 2007, gross gains of $14.6
million and gross losses of $231,000 were realized.


(7) FORECLOSED ASSETS HELD FOR SALE

     The following table presents real estate owned and other
repossessed property as of September 30.  Dollar amounts are expressed
in thousands.


                                          2009       2008
                                        -------------------
Real estate acquired through (or deed in
  lieu of) foreclosure                  $ 10,140     6,707
Less: allowance for losses                    --      (669)
                                        --------------------
    Total                               $ 10,140     6,038
                                        ====================


     The allowance for losses on real estate owned includes the
following activity for the years ended September 30.  Dollar amounts
are expressed in thousands.


                                 2009     2008     2007
                               --------------------------
Balance at beginning of year $     669      204      275
Provision for loss (recovery)      727    2,050      595
Charge-offs                     (1,691)  (1,819)  (1,222)
Recoveries                         295      234      556
                               --------------------------
Balance at end of year       $      --      669      204
                               ==========================


(8) PREMISES AND EQUIPMENT

     The following table summarizes premises and equipment as of
September 30.  Dollar amounts are expressed in thousands.

                                      2009       2008
                                    -------------------
Land                                $ 4,308      4,308
Buildings and improvements           12,428     12,491
Furniture, fixtures and equipment     9,220     10,066
                                    -------------------
                                     25,956     26,865
  Accumulated depreciation          (12,563)   (12,266)
                                    -------------------
  Total                            $ 13,393     14,599
                                    ===================


     Certain facilities of the Bank are leased under various operating
leases.  Amounts paid for rent expense for the fiscal years ended
September 30, 2009, 2008, and 2007, were approximately $568,000,
$622,000, and $884,000, respectively.


                                 34
<Page>


     Future minimum rental commitments under noncancelable leases are
presented in the following table.  Dollar amounts are expressed in
thousands.


                    Fiscal year ended
                    September 30,              Amount
                   -----------------------------------
                    2010                       $  554
                    2011                          312
                    2012                          514
                    2013                          517
                    2014                          373
                    Thereafter                     70


(9) INVESTMENT IN LLCs

     During the year ended September 30, 2004, the Company became a
partner in Central Platte Holdings, LLC, which was formed for the
purpose of purchasing and developing eight hundred acres of vacant land
in Platte County, Missouri for residential development.  This
investment is accounted for using the equity method of accounting.  The
company is owner of a fifty-percent (50%) membership interest in
Central Platte Holdings, LLC.  The Company's investment in this
partnership was $18.6 million and $18.2 million at September 30, 2009
and 2008, respectively.

     During the year ended September 30, 2002, the Company became a
partner in NBH, LLC, which was formed for the purpose of purchasing and
developing eighty-six acres of vacant land in Platte County, Missouri
for residential and commercial development.  This investment is
accounted for using the equity method of accounting.  The company is
owner of a fifty-percent (50%) membership interest in NBH, LLC.  The
Company's investment in this partnership was $2.5 million at September
30, 2009 and 2008.


(10) MORTGAGE SERVICING RIGHTS

     The following provides information about the Bank's mortgage
servicing rights for the years ended September 30.  Dollar amounts are
expressed in thousands.


                                          2009      2008     2007
                                       ----------------------------
Balance at beginning of year           $   716       911    1,089
Originated mortgage servicing rights        10        --        6
Amortization                              (418)     (243)    (218)
Impairment recovery                         43        48       34
                                       ----------------------------
Balance at end of year                 $   351       716      911
                                       ============================


                                 35
<Page>


(11) CUSTOMER AND BROKERED DEPOSIT ACCOUNTS

     Customer and brokered deposit accounts as of September 30 are
illustrated in the following table.  Dollar amounts are expressed in
thousands.


                                   2009                  2008
                             -----------------    ----------------
                               Amount      %         Amount      %
- -------------------------------------------------------------------
Demand deposit accounts     $  80,201      9         76,621     10
Savings accounts               81,572      9         71,193      9
Money market demand accounts   14,991      2         13,352      2
Certificate accounts          520,017     57        530,449     69
Brokered accounts             207,844     23         77,764     10
                             -----------------    -----------------
                            $ 904,625    100        769,379    100
                             =================    =================
Weighted average interest rate   2.23%                 3.38%
                             ===========          ============


     The aggregate amount of certificate accounts in excess of $100,000
was approximately $120.2 million and $105.9 million as of September 30,
2009 and 2008, respectively.

     The following table presents contractual maturities of certificate
and brokered accounts as of September 30, 2009.  Dollar amounts are
expressed in thousands.


                 Maturing during the fiscal year ended September 30,
              ---------------------------------------------------------
                                                        2015 and
                 2010    2011    2012    2013    2014    after   Total
              ---------------------------------------------------------
Certificate
    accounts $ 372,037  82,106  45,003  16,233   2,433   2,205  520,017
Brokered
    accounts   191,004  16,840      --      --      --      --  207,844
              ---------------------------------------------------------
  Total      $ 563,041  98,946  45,003  16,233   2,433   2,205  727,861
              =========================================================


     The following table presents interest expense on customer deposit
accounts for the years ended September 30.  Dollar amounts are
expressed in thousands.

                             2009       2008       2007
                          --------------------------------
Savings accounts          $    886      1,123      1,231
Money market demand and
  demand deposit accounts      500        701        705
Certificate and brokered
  accounts                  23,625     28,915     31,576
                          --------------------------------
                          $ 25,011     30,739     33,512
                          ================================


                                 36
<Page>


(12) ADVANCES FROM FEDERAL HOME LOAN BANK

     Advances from the FHLB are secured by all stock held in the FHLB,
mortgage-backed securities and first mortgage loans with aggregate
unpaid principal balances equal to approximately 160% of outstanding
advances not secured by FHLB stock.  The following table provides a
summary of advances by year of maturity as of September 30.  Dollar
amounts are expressed in thousands.

                                     2009                 2008
                              -----------------    -----------------
                                       Weighted             Weighted
                                       Average               Average
Year ended September 30,       Amount    Rate       Amount     Rate
- --------------------------------------------------------------------
     2006                    $     --       --   $ 234,065     4.55%
     2010                     230,026     2.02%    130,026     2.89%
     2011                     186,000     4.30%    186,000     4.30%
     2012                      25,000     2.18%         --       --%
                             ------------------    -----------------
                            $ 441,026     2.99%  $ 550,091     4.07%
                             ==================    =================


     The Bank's advances have a fixed interest rate and require monthly
interest payments, with a single principal payment due at maturity.  At
September 30, 2009 and 2008, the Bank had advances totaling $5.0
million that are callable at the option of the Federal Home Loan Bank.


(13) SUBORDINATED DEBENTURES

     On December 13, 2006, NASB Financial, Inc., through its wholly
owned statutory trust, NASB Preferred Trust I (the "Trust"), issued $25
million of pooled Trust Preferred Securities.  The Trust used the
proceeds from the offering to purchase a like amount of NASB Financial
Inc.'s subordinated debentures.  The debentures, which have a variable
rate of 1.65% over the 3-month LIBOR and a 30-year term, are the sole
assets of the Trust.  In exchange for the capital contributions made to
the Trust by NASB Financial, Inc. upon formation, NASB Financial. Inc.
owns all the common securities of the Trust.

     In accordance with Financial Accounting Standards Board
Interpretation No. 46R, Consolidation of Variable Interest Entities
(FIN 46R), the Trust qualifies as a special purpose entity that is not
required to be consolidated in the financial statements of the Company.
The $25.0 million Trust Preferred Securities issued by the Trust will
remain on the records of the Trust.  The Trust Preferred Securities are
included in Tier I capital for regulatory capital purposes.

     The Trust Preferred Securities have a variable interest rate of
1.65% over the 3-month LIBOR, and are mandatorily redeemable upon the
30-year term of the dentures, or upon earlier redemption as provided in
the Indenture.  The debentures are callable, in whole or in part, after
five years of the issuance date.  The Company did not incur a placement
or annual trustee fee related to the issuance.  The securities are
subordinate to all other debt of the Company and interest may be
deferred up to five years.


                                 37
<Page>


(14) INCOME TAXES PAYABLE

     The differences between the effective income tax rates and the
statutory federal corporate tax rate for the years ended September 30
are as follows:


                                            2009     2008     2007
                                          --------------------------
Statutory federal income tax rate           35.0%    35.0%    35.0%
State income taxes, net of federal benefit   3.1      3.0      3.0
Other, net                                  (0.6)    (2.5)      0.5
                                          --------------------------
                                            37.5%    35.5%    38.5%
                                          ==========================


     Deferred income tax expense (benefit) results from temporary
differences in the recognition of income and expense for tax purposes
and financial statement purposes.  The following table lists these
temporary differences and their related tax effect for the years ended
September 30.  Dollar amounts are expressed in thousands.


                                          2009     2008     2007
                                      ----------------------------
Deferred loan fees and costs          $     30      101       34
Accrued interest receivable                463     (726)      --
Tax depreciation vs. book
   depreciation                             41       80      209
Basis difference on investments             (3)      (5)     (15)
Loan loss reserves                      (2,402)  (3,160)     961
Mark-to-market adjustment                  186   (1,008)    (656)
Mortgage servicing rights                  (99)     (51)     (49)
Other                                      (19)    (113)    (318)
                                      ----------------------------
                                      $ (1,803)  (4,882)     166
                                      ============================


     The tax effect of significant temporary differences representing
deferred tax assets and liabilities are presented in the following
table.  Dollar amounts are expressed in thousands.


                                                      2009     2008
                                                    -----------------
Deferred income tax assets:
  Loan loss reserves                                $ 7,990    5,588
  Book depreciation in excess of tax depreciation       160      201
  Accrued interest receivable                           461      924
  Unrealized loss on securities available for sale       --       --
  Mark-to-market adjustment                              --      565
                                                    -----------------
                                                      8,611    7,278
                                                    -----------------
Deferred income tax liabilities:
  Mortgage servicing rights                             (85)    (184)
  Basis difference on investments                       (20)     (23)
  Deferred loan fees and costs                         (430)    (400)
  Unrealized gain on securities available for sale   (1,200)    (160)
  Mark-to-market adjustment                             (25)      --
  Other                                                (200)    (218)
                                                     ----------------
                                                     (1,960)    (985)
                                                     ----------------
    Net deferred tax asset                          $ 6,651    6,293
                                                     ================


     Effective October 1, 2007, the Company adopted ASC 740-10 related
to accounting for uncertainty in income taxes.  The Company recognized
a $217,000 increase in the liability for unrecognized tax benefits,
which was accounted for as a decrease to the October 1, 2007 balance of
retained earnings.


                                 38
<Page>


     The following table reconciles the liability for unrecognized tax
benefits from the beginning to the end of the fiscal year ended
September 30.  Dollar amounts are expressed in thousands.

                                                       2009     2008
                                                     -----------------
Balance at beginning of year                      $     850        --
  Reclassification of deferred tax liability             --     1,070
  FIN 48 adoption adjustment to retained earnings        --       217
                                                     -------   -------
  Adjusted balance at beginning of year                 850     1,287
  Increases attributable to tax positions taken
    during a prior period                                --       872
  Reductions attributable to tax positions taken
    during a prior period                              (300)       --
  Settlements attributable to tax positions taken
    during a prior period                              (224)
  Decreases attributable to lapse of statute of
    limitations                                          --     (1,309)
                                                     -------   -------
Liability for unrecognized tax benefits at
   end of year                                      $   326       850
                                                    ========   =======

     The Company's liability for unrecognized tax benefit is expected
to decrease in the next twelve months as a result of the settlements
with various taxing authorities.

     The Company's liability for unrecognized tax benefits included
$96,000 and $149,000 of related interest and penalties as of September
30, 2009 and 2008, respectively.  The Company's policy is to recognize
interest and penalties related to unrecognized tax benefits within
income tax expense in the consolidated statements of income

     The Company's federal and state income tax returns for fiscal years
2006 through 2008 remain subject to examination by the Internal Revenue
Service and various state jurisdictions, based on the statute of
limitations.


(15) STOCKHOLDERS' EQUITY

     During fiscal 2009, the Company paid quarterly cash dividends on
common stock of $0.225 per share on November 28, 2008, February 27,
2009, May 29, 2009, and August 28, 2009.

     During fiscal 2008, the Company paid quarterly cash dividends on
common stock of $0.225 per share on November 30, 2007, February 22,
2008, May 23, 2008, and August 22, 2008.

     During fiscal 2007, the Company paid quarterly cash dividends on
common stock of $0.225 per share on November 24, 2006, February 23,
2007, May 25, 2007, and August 24, 2007.

     During fiscal 2007, the Company repurchased 451,028 shares of its
own stock with a total value of $16.4 million at the time of
repurchase.  During fiscal 2009 and 2008, the Company did not
repurchase any shares of its own stock.


(16) REGULATORY CAPITAL REQUIREMENTS

     The Bank is subject to various regulatory capital requirements as
administered by Federal banking agencies.  Failure to meet minimum
capital requirements can initiate certain mandatory, and possibly
additional discretionary, actions by the regulators that, if
undertaken, could have a direct material effect on the Bank's financial
statements.  Under the capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Bank must meet specific
capital guidelines that involve quantitative measures of the Bank's
assets, liabilities, and certain off-balance sheet items as calculated
under regulatory accounting practices.  The Bank's capital amounts and
classification are also subject to qualitative judgments by regulators
about components, risk weightings, and other factors.


                                 39
<Page>


     Quantitative measures established by regulation to ensure capital
adequacy require the Bank to maintain minimum capital amounts and
ratios (set forth in the table below).  The Bank's primary regulatory
agency, the Office of Thrift Supervision ("OTS"), requires that the
Bank maintain minimum ratios of tangible capital (as defined in the
regulations) of 1.5%, core capital (as defined) of 4%, and total risk-
based capital (as defined) of 8%.  The Bank is also subject to prompt
corrective action capital requirement regulations set forth by the
FDIC.  The FDIC requires the Bank to maintain a minimum of Tier 1,
total and core capital (as defined) to risk-weighted assets (as
defined), and of core capital (as defined) to adjusted tangible assets
(as defined).  Management believes that, as of September 30, 2009, the
Bank meets all capital adequacy requirements, to which it is subject.

     As of September 30, 2009 and 2008, the most recent guidelines from
the OTS categorized the Bank as "well capitalized" under the regulatory
framework for prompt corrective action.  To be categorized as well
capitalized, the Bank must maintain minimum total risk-based, Tier 1
risk-based, and Tier 1 leverage ratios as set forth in the table.
Management does not believe that there are any conditions or events
occurring since notification that would change the Bank's category.

     The following tables summarize the relationship between the Bank's
capital and regulatory requirements.  Dollar amounts are expressed in
thousands.
                                              September 30,
                                           ------------------
                                             2009      2008
- -------------------------------------------------------------
GAAP capital (Bank only)                  $167,168   153,460
Adjustment for regulatory capital:
  Intangible assets                         (2,671)   (2,771)
  Disallowed servicing and deferred
    tax assets                                 (39)   (6,293)
  Reverse the effect of SFAS No. 115        (1,911)     (255)
                                           ------------------
     Tangible capital                      162,547   144,141
  Qualifying intangible assets                  --        --
                                           ------------------
     Tier 1 capital (core capital)         162,547   144,141
  Qualifying valuation allowance            14,284    12,366
                                           ------------------
     Risk-based capital                   $176,831   156,507
                                           ==================



<Table>
<Caption>


                                                               As of September 30, 2009
                                         --------------------------------------------------------------

                                            Actual         Minimum Required for  Minimum Required to be
                                                              Capital Adequacy      "Well Capitalized"
                                         ----------------   -------------------  ---------------------
                                          Amount   Ratio      Amount    Ratio       Amount     Ratio
                                         ----------------    ------------------  ---------------------
                                                                            
Total capital to risk-weighted assets   $176,831    13.5%    105,140     >=8%       131,425     >=10%
Core capital to adjusted tangible assets 162,547    10.6%     61,236     >=4%        76,545     >=5%
Tangible capital to tangible assets      162,547    10.6%     22,963    >=1.5%           --      --
Tier 1 capital to risk-weighted assets   162,547    12.4%         --      --         78,855     >=6%


</Table>



<Table>
<Caption>



                                                               As of September 30, 2008
                                         --------------------------------------------------------------

                                            Actual         Minimum Required for  Minimum Required to be
                                                              Capital Adequacy      "Well Capitalized"
                                         ----------------   -------------------  ---------------------
                                          Amount   Ratio      Amount    Ratio       Amount     Ratio
                                         ----------------    ------------------  ---------------------
                                                                            
Total capital to risk-weighted assets   $156,507    12.5%    100,470     >=8%       125,588     >=10%
Core capital to adjusted tangible assets 144,141     9.7%     59,397     >=4%        74,247     >=5%
Tangible capital to tangible assets      144,141     9.7%     22,274    >=1.5%           --      --
Tier 1 capital to risk-weighted assets   144,141    11.5%         --      --         75,353     >=6%


</Table


                                 40
<Page>


(17) EMPLOYEES' RETIREMENT PLAN

     Substantially all of the Bank's full-time employees participate in
a 401(k) retirement plan (the "Plan").  The Plan is administered by
Standard Insurance Company, through which employees can choose from a
variety of retail mutual funds to invest their fund contributions.
Under the terms of the Plan, the Bank makes monthly contributions for
the benefit of each participant in an amount that matches one-half of
the participant's contribution, not to exceed 3% of the participants'
monthly base salary.  All contributions made by participants are
immediately vested and cannot be forfeited.  Contributions made by the
Bank, and related earnings thereon, become vested to the participants
according to length of service requirements as specified in the Plan.
Any forfeited portions of the contributions made by the Bank and the
allocated earnings thereon are used to reduce future contribution
requirements of the Bank.  The Plan may be modified, amended or
terminated at the discretion of the Bank.

     The Bank's contributions to the Plan amounted to $468,000,
$337,000, and $324,000 for the years ended September 30, 2009, 2008,
and 2007, respectively.  These amounts have been included as
compensation and fringe benefits expense in the accompanying
consolidated statements of income.


(18) STOCK OPTION PLAN

     During fiscal year 1986, the Company's stockholders approved a
stock option plan ("1986 Option Plan") through which options to
purchase up to 10% of the number of shares of common stock originally
issued, as adjusted for a 4-for-1 stock split in March 1999 and stock
dividends, were granted to officers and employees of the Bank.  The
time frame for issuing new options under the 1986 Option Plan has
expired and, as of September 30, 2009, there are no options granted
under this plan that remain outstanding.  Options were granted for a
period of ten years.  The option price could not be less than 100% of
the fair market value of the shares on the date of the grant.

     On January 27, 2004, the Company's stockholders approved a new
equity stock option plan ("2004 Option Plan") through which options to
purchase up to 250,000 shares of common stock may be granted to
officers and employees of the Company.  Options may be granted over a
period of ten years.  The option price may not be less than 100% of the
fair market value of the shares on the date of the grant.

     The following table summarizes Option Plan activity during fiscal
years 2009, 2008, and 2007.  The number of shares and price per share
have been adjusted to reflect the 4-for-1 stock split in fiscal 1999.
All options outstanding at September 30, 2009, were granted under the
2004 Option Plan.


                                           Weighted avg.   Range of
                                   Number exercise price exercise price
                                  Of shares  per share     per share
                                 -------------------------------------
Options outstanding
  at October 1, 2006                 58,000   $ 37.70   $ 32.91-42.53
    Granted                          21,657     32.82     30.33-39.33
    Forfeited                        (1,000)    42.17        42.17
                                 -------------------------------------
Options outstanding
  at September 30, 2007              78,657   $ 36.30   $ 30.33-42.53
    Forfeited                        (6,619)    35.08     30.33-42.17
                                 -------------------------------------
Options outstanding
  at September 30, 2008              72,038   $ 36.42   $ 30.33-42.53
    Forfeited                       (10,000)    35.50        35.50
                                 -------------------------------------
Options outstanding
  at September 30, 2009              62,038   $ 36.56   $ 30.33-42.53
                                 =====================================


     The weighted average remaining contractual life of options
outstanding at September 30, 2009, 2008 and 2007 were 5.6 years, 5.8
years and 7.0 years, respectively.


                                 41
<Page>


     The following table provides information regarding the expiration
dates of the stock options outstanding at September 30, 2009.

                            Number         Weighted average
                          of shares         exercise price
                       -------------------------------------
Expiring on:
  August 1, 2010            12,500             $ 42.17
  July 27, 2014              3,000               35.50
  November 30, 2014            500               39.79
  August 1, 2015            10,000               42.17
  August 4, 2015               500               42.53
  July 21, 2016             15,500               32.91
  November 29, 2016          6,000               39.33
  July 24, 2017             14,038               30.33
                       -------------------------------------
                            62,038             $ 36.56
                       =====================================


     Of the options outstanding at September 30, 2009, 39,115 are
immediately exercisable and 22,923 are exercisable at future dates in
accordance with the vesting schedules outlined in each stock option
agreement.

     The following table illustrates the range of exercise prices and
the weighted average remaining contractual lives for options
outstanding under the Option Plan as of September 30, 2009.


<Table>
<Caption>
                         Options Outstanding                         Options Exercisable
               -----------------------------------------------   ---------------------------
                              Weighted Avg.     Weighted Avg.                  Weighted Avg.
  Range of                     remaining          exercise                       exercise
exercise prices     Number   contractual life       price             Number       price
- --------------------------------------------------------------   ---------------------------
                                                                   
 $ 42.17            12,500      0.8 years         $ 42.17             10,000      $ 42.17
   35.50             3,000      4.8 years           35.50              3,000        35.50
   39.79               500      5.2 years           39.79                400        39.79
   42.17-42.53      10,500      5.8 years           42.18              8,400        42.18
   32.91            15,500      6.8 years           32.91              9,300        32.91
   39.33             6,000      7.2 years           39.33              2,400        39.33
   30.33            14,038      7.8 years           30.33              5,615        30.33
                   ---------                                         ---------
                    62,038                                            39,115
                  =========                                          =========

</Table>



(19) SEGMENT INFORMATION

     The Company has identified two principal operating segments for
purposes of financial reporting:  Banking and Mortgage Banking.  These
segments were determined based on the Company's internal financial
accounting and reporting processes and are consistent with the
information that is used to make operating decisions and to assess the
Company's performance by the Company's key decision makers.

     The Mortgage Banking segment originates mortgage loans for sale to
investors and for the portfolio of the Banking segment.  Effective
October 1, 2007, the National Mortgage Banking and Local Mortgage
Banking segments were combined for reporting purposes due to the
consolidation of substantial operating and occupancy resources.  The
Banking segment provides a full range of banking services through the
Bank's branch network, exclusive of mortgage loan originations.  A
portion of the income presented in the Mortgage Banking segment is
derived from sales of loans to the Banking segment based on a transfer
pricing methodology that is designed to approximate economic reality.
The Other and Eliminations segment includes financial information from
the parent company plus inter-segment eliminations.


                                 42
<Page>


     The following table presents financial information from the
Company's operating segments for the years ended September 30, 2009,
2008, and 2007.  Dollar amounts are expressed in thousands.




<Table>
<Caption>


Year ended                       Mortgage    Other and
September 30, 2009     Banking   Banking    Eliminations   Consolidated
- ------------------------------------------------------------------------
                                               
Net interest income $    48,213       --         (808)         47,406
Provision for
  loan losses            11,250       --           --          11,250
Other income              8,419   34,212       (2,137)         40,494
General and admin.
  expenses               20,941   26,667         (892)         46,716
Income tax expense        9,410    2,905       (1,091)         11,224
                       ---------------------------------------------------
   Net income (loss)$    15,031    4,640         (962)         18,709
                      ====================================================
Total assets        $ 1,536,640    1,716       21,206       1,559,562
                      ====================================================

</Table>


<Table>
<Caption>


Year ended                       Mortgage    Other and
September 30, 2008     Banking   Banking    Eliminations   Consolidated
- ------------------------------------------------------------------------
                                               
Net interest income $    40,299       --       (1,284)         39,015
Provision for
  loan losses             6,200       --           --           6,200
Other income              1,157   21,114       (3,864)         18,407
General and admin.
  expenses               17,494   20,159         (834)         36,819
Income tax expense        6,838      368       (2,099)          5,107
                       ---------------------------------------------------
   Net income (loss)$    10,924      587       (2,215)          9,296
                      ====================================================
Total assets        $ 1,494,589    2,617       19,555       1,516,761
                      ====================================================

</Table>


<Table>
<Caption>
                                  Local     National
Year ended                       Mortgage   Mortgage    Other and
September 30, 2007     Banking   Banking    Banking    Eliminations   Consolidated
- ----------------------------------------------------------------------------------
                                                      
Net interest income $    43,027       --         --       (1,348)         41,679
Provision for
  loan losses             1,634       --         --           --           1,634
Other income              4,035    6,608     13,022       (2,467)         21,198
General and admin.
  expenses               16,249    7,242     13,150         (312)         36,329
Income tax expense       11,234     (244)       (49)      (1,346)          9,595
                       -----------------------------------------------------------
   Net income (loss)$    17,945     (390)       (79)      (2,157)         15,319
                      ============================================================
Total assets        $ 1,485,602    2,790        348       17,743       1,506,483
                      ============================================================

</Table>





(20) COMMITMENTS AND CONTINGENCIES

     In the normal course of business, the Bank has entered into
financial agreements with off-balance-sheet risk to meet the financing
needs of its customers.  These financial instruments include
commitments to extend credit, standby letters of credit and financial
guarantees.  Those instruments involve, to varying degrees, elements of
credit risk, interest rate risk, and liquidity risk, which may exceed
the amount recognized in the consolidated financial statements.  The
contract amounts or notional amounts of those instruments express the
extent of involvement the Bank has in particular classes of financial
instruments.

     With regard to financial instruments for commitments to extend
credit, standby letters of credit, and financial guarantees, the Bank's
exposure to credit loss because of non-performance by another party is
represented by the contractual amount of those instruments.  The Bank
uses the same credit policies in making commitments and conditional
obligations as it does for on-balance-sheet instruments.


                                 43
<Page>


     As of September 30, 2009, the Bank had outstanding commitments to
originate $140.4 million of fixed rate residential first mortgage loans
and $15.9 million of adjustable rate residential first mortgage loans.
Such commitments have an approximate average committed rate of 4.9% and
approximate average fees and discounts of 0.3%.  The interest rate
commitments on residential loans generally expire 60 days after the
commitment date.  As of September 30, 2009, the Bank had outstanding
commitments related to stand-by letters of credit of $2.3 million.

     As of September 30, 2008, the Bank had outstanding commitments to
originate $8.0 million in commercial real estate loans, $90.3 million
of fixed rate residential first mortgage loans and $4.9 million of
adjustable rate residential first mortgage loans.  Commercial real
estate loan commitments have approximate average committed rates of
6.9%.  Residential mortgage loan commitments have an approximate
average committed rate of 6.1% and approximate average fees and
discounts of 0.7%.  The interest rate commitments on residential loans
generally expire 60 days after the commitment date.  Interest rate
commitments on commercial real estate loans have varying terms to
expiration.  As of September 30, 2008, the Bank had outstanding
commitments related to stand-by letters of credit of $7.3 million.

     At September 30, 2009 and 2008, the Bank had commitments to sell
loans of approximately $154.7 million and $89.1 million, respectively.
These instruments contain an element of risk in the event that other
parties are unable to meet the terms of such agreements.  In such
event, the Bank's loans receivable held for sale would be exposed to
market fluctuations.   Management does not expect any other party to
default on its obligations and, therefore, does not expect to incur any
costs due to such possible default.


(21) LEGAL CONTINGENCIES

     Various legal claims arise from time to time within the normal
course of business which, in the opinion of management, will have no
material effect on the Company's consolidated financial statements.


(22) SIGNIFICANT ESTIMATES AND CONCENTRATIONS

     The current economic environment presents financial
institutions with unprecedented circumstances and challenges which
in some cases have resulted in large declines in the fair values
of investments and other assets, constraints on liquidity and
significant credit quality problems, including severe volatility
in the valuation of real estate and other collateral supporting
loans.  The financial statements have been prepared using values
and information currently available to the Company.
     Given the volatility of current economic conditions, the values of
assets and liabilities recorded in the financial statements could
change rapidly, resulting in material future adjustments in asset
values, the allowance for loan losses, and capital that could
negatively impact the Company's ability to meet regulatory capital
requirements and maintain sufficient liquidity.


(23) FAIR VALUE OPTION

     On October 1, 2008, the Company elected to measure loans held for
sale at fair value.  This portfolio is made up entirely of mortgage
loans held for immediate sale with servicing released.  Such loans are
sold prior to origination at a contracted price to outside investors on
a best-efforts basis (i.e., the loan becomes mandatorily deliverable to
the investor only when, and if, it closes) and remain on the Company's
balance sheet for a very short period of time, typically less than one
month.  It is management's opinion, given the short-term nature of
these loans, that fair value provides a reasonable measure of the
economic value of these assets.  In addition, carrying such loans at
fair value eliminates some measure of volatility created by the timing
of sales proceeds from outside investors, which typically occur in the
month following origination.


                                 44
<Page>


     The Company elected the fair value option for the following item
(in thousands):

                           Balance Sheet                 Balance Sheet
                         Prior to Adoption   Gain Upon   After Adoption
                               10/1/08         Adoption       10/1/08
                           --------------------------------------------
Loans held for sale          $ 64,030           1,058         65,088
                           ============================================

Pre-tax cumulative effect of
  adoption                                    $ 1,058
Decrease in deferred tax asset                   (408)
                                                ------
Cumulative effect of adoption                 $   650
                                                ======


     The difference between the aggregate fair value and the aggregate
unpaid principal balance of these loans was $2.0 million at September
30, 2009.  Interest income on loans held for sale is included in
interest on loans receivable in the accompanying statements of income.


(24) DERIVATIVE INSTRUMENTS

     The Company has commitments outstanding to extend credit that have
not closed prior to the end of the period. As the Company enters into
commitments to originate loans, it also enters into commitments to sell
the loans in the secondary market.  Such commitments to originate loans
held for sale are considered derivative instruments in accordance with
GAAP, which requires the Company to recognize all derivative
instruments in the balance sheet and to measure those instruments at
fair value.   As a result of marking to market commitments to originate
loans, the Company recorded an increase in other assets of $646,000, a
decrease in other liabilities of $50,000, and an increase in other
income of $696,000 for the year ended September 30, 2009.  The Company
recorded an increase in other assets of $543,000, an increase in other
liabilities of $257,000, and an increase in other income of $287,000
for the year ended September 30, 2008.

     Additionally, the Company has commitments to sell loans that have
closed prior to the end of the period.  Due to the mark to market
adjustment on commitments to sell loans held for sale, the Company
recorded an increase in other assets of $89,000, an increase in other
liabilities of $147,000, and a decrease in other income of $59,000
during the year ended September 30, 2009.  The Company recorded an
increase in other assets of $163,000, an increase in other liabilities
of $481,000, and a decrease in other income of $318,000 during the year
ended September 30, 2008.

     The balance of derivative instruments related to commitments to
originate and sell loans at September 30, 2009 and 2008, is disclosed
in Footnote 25, Fair Value Measurements.




(25) FAIR VALUE MEASUREMENTS

     Fair value is defined as the price that would likely be received
to sell an asset, or paid to transfer a liability, in an orderly
transaction between market participants at the measurement date.  GAAP
identifies three primary measurement techniques:  the market approach,
the income approach, and the cost approach.  The market approach uses
prices and other relevant information generated by market transactions
involving identical or comparable assets or liabilities.  The income
approach uses valuations or techniques to convert future amounts, such
as cash flows or earnings, to a single present amount.  The cost
approach is based on the amount that currently would be required to
replace the service capability of an asset.



                                  45
<Page>


     GAAP establishes a fair value hierarchy and prioritizes the inputs
to valuation techniques used to measure fair value into three broad
levels.  The fair value hierarchy gives the highest priority to
observable inputs such as quoted prices in active markets for identical
assets or liabilities (Level 1) and the lowest priority to unobservable
inputs (Level 3).  The maximization of observable inputs and the
minimization of the use of unobservable inputs are required.
Classification within the fair value hierarchy is based upon the
objectivity of the inputs that are significant to the valuation of an
asset or liability as of the measurement date.  The three levels within
the fair value hierarchy are characterized as follows:


   - Level 1 - Quoted prices in active markets for identical assets
     or liabilities that the Company has the ability to access at the
     measurement date.

  -  Level 2 - Inputs other than quoted prices included with Level 1
     that are observable for the asset or liability, either directly or
     indirectly.  Level 2 inputs include:  quoted prices for similar
     assets or liabilities in active markets; quoted prices for
     identical or similar assets or liabilities in markets that are not
     active; inputs other than quoted prices that are observable for
     the asset or liability; and inputs that are derived principally
     from, or corroborated by, observable market data by correlation or
     other means.

  -  Level 3 - Unobservable inputs for the asset or liability for which
     there is little, if any, market activity for the asset or
     liability at the measurement date.  Unobservable inputs reflect
     the Company's own assumptions about what market participants would
     use to price the asset or liability.  These inputs may include
     internally developed pricing models, discounted cash flow
     methodologies, as well as instruments for which the fair value
     determination requires significant management judgment.

     The Company measures certain financial assets and liabilities at
fair value in accordance with GAAP.  These measurements involve various
valuation techniques and assume that the transactions would occur
between market participants in the most advantageous market for the
Company.

     The following is a summary of valuation techniques utilized by the
Company for its significant financial assets and liabilities measured
at fair value on a recurring basis and recognized in the accompanying
balance sheets, as well as the general classification of such assets
and liabilities pursuant to the valuation hierarchy:

Available for sale securities

     Securities available for sale consist of corporate debt and
municipal securities and are valued using quoted market prices in an
active market.  This measurement is classified as Level 1 within the
hierarchy.

     Mortgage-backed available for sale securities are valued using
industry-standard pricing models that consider assumptions, including
market yield and prepayment speeds. These measurements are classified
as Level 2.

Loans held for sale

     Loans held for sale are valued using quoted market prices for
loans with similar characteristics.  This measurement is classified as
Level 2 within the hierarchy.

Mortgage Servicing Rights

     Mortgage servicing rights do not trade in an active market with
readily observable market prices.  Therefore, fair value is assessed
using a valuation model that calculates the discounted cash flow using
assumptions such as estimates of prepayment speeds, market discount
rates, servicing fee income, and cost of servicing.  These measurements
are classified as Level 3.  Mortgage servicing rights are carried on
the Company's books at fair value and are amortized over the period of
net servicing income.  Additionally, they are evaluated for impairment
monthly.

Commitments to Originate Loans and Forward Sales Commitments

     Commitments to originate loans and forward sales commitments are
valued using a valuation model which considers differences between
current market interest rates and committed rates.  The model also
includes assumptions which estimate fall-out percentages for
commitments to originate loans.  These measurements use significant
unobservable inputs and are classified as Level 3 within the hierarchy.


                                  46
<Page>


     The following table presents the fair value measurements of assets
recognized in the accompanying balance sheets measured at fair value on
a recurring basis and the level within the fair value hierarchy in
which the measurements fall at September 30, 2009 (in thousands):


<Table>
<Caption>

                                        Quoted Prices in    Significant     Significant
                                        Active Markets for     Other        Unobservable
                                   Fair  Identical Assets    Observable        Inputs
                                   Value     (Level 1)    Inputs (Level 2)    (Level 3)
                                -------------------------------------------------------
                                                                 
Assets:
  Securities, available for sale
      Corporate debt securities $  21,625      21,625               --             --
      Municipal securities             29          29
  Mortgage-backed securities,
    available for sale
      Pass through certificates
        guaranteed by GNMA            114          --              114             --
      Pass through certificates
        guaranteed by FNMA          5,991          --            5,991             --
      FHLMC participation certificates:
        Fixed rate                    579          --              579             --
        Adjustable rate            39,865          --           39,865             --
  Loans held for sale              81,367          --           81,367             --
  Mortgage servicing rights           351          --               --            351
  Commitments to originate loans    1,230          --               --          1,230
  Forward sales commitments           260          --               --            260
                                -------------------------------------------------------
Total assets                    $ 151,411      21,654          127,916          1,841
                                =======================================================

Liabilities:
  Commitments to originate
    loans                       $     206          --               --            206
  Forward sales commitments           638          --               --            638
                                -------------------------------------------------------
Total liabilities               $     844          --               --            844
                                =======================================================

</Table>




     The following table is a reconciliation of the beginning and
ending balances of recurring fair value measurements recognized in the
accompanying balance sheet using significant unobservable (Level 3)
inputs (in thousands):



<Table>
<Caption>

                                        Mortgage     Commitments
                                       Servicing     to Originate   Forward Sales
                                        Rights           Loans       Commitments
                                      ---------------------------------------------
                                                          
Balance at October 1, 2008            $     716           327             (319)
Total realized and unrealized
  gains (losses):
    Included in net income                 (375)          696              (59)
    Included in other comprehensive
      income                                 --            --               --
Purchases, issuances, and settlements        10            --               --
Transfers in (out) of Level 3                --            --               --
                                      ---------------------------------------------
Balance at September 30, 2009         $     351         1,023             (378)
                                      =============================================


</Table>


                                  47

<Page>


     Realized and unrealized gains and losses noted in the table above
and included in net income for the year ended September 30, 2009, are
reported in the consolidated statements of income as follows (in
thousands):

                                          Impairment
                               Loan        Recovery
                             Servicing    on Mortgage       Other
                               Fees     Servicing Rights   Income
                           ----------------------------------------
Total gains (losses)       $   (418)            43            637
                           ========================================
Changes in unrealized gains
  (losses) relating to assets
  still held at the balance
  sheet date               $     --               --           --
                           ========================================


     The following is a summary of valuation techniques utilized by the
Company for its significant financial assets and liabilities measured
at fair value on a nonrecurring basis and recognized in the
accompanying balance sheets, as well as the general classification of
such assets and liabilities pursuant to the valuation hierarchy:

Impaired loans

     Loans for which it is probable that the Company will not collect
principal and interest due according to contractual terms are measured
for impairment in accordance with GAAP.  Allowable methods for
estimating fair value include using the fair value of the collateral
for collateral dependent loans, or, where the loan is determined not to
be collateral dependent, using the discounted cash flows.

     If the impaired loan is identified as collateral dependent, then
the fair value method of measuring the amount of impairment is
utilized.  This method requires obtaining a current independent
appraisal of the collateral and other internal assessments of value.
If the impaired loan is determined not to be collateral dependent, then
the discounted cash flow method is used.  The method requires the
impaired loan to be recorded at the present value of expected future
cash flows discounted at the loans effective interest rate.  Impaired
loans are classified within Level 3 of the fair value hierarchy.

    The carrying value of impaired loans was $46.3 million at September
30, 2009.



     The following tables present the carrying values and fair values
of the Company's financial instruments.  Dollar amounts are expressed
in thousands.

<Table>
<Caption>



                                           September 30, 2009           September 30, 2008
                                      --------------------------    -------------------------
                                                     Estimated                     Estimated
                                       Carrying         fair         Carrying         fair
                                        value          value          value          value
                                      --------------------------    -------------------------
                                                                       
Financial Assets:
  Cash and cash equivalents          $  63,250         63,250         21,735         21,735
  Securities:
    Available for sale                  21,654         21,654             35             35
    Held to maturity                     1,290          1,375             --             --
  Stock in Federal Home Loan Bank       26,640         26,640         26,284         26,284
  Mortgage-backed securities:
    Available for sale                  46,549         46,549         59,889         59,889
    Held to maturity                    11,125         11,343            135            139
  Loans receivable:
    Held for sale                       81,367         81,367         64,030         66,248
    Held for investment              1,238,995      1,272,543      1,280,490      1,316,964
  Mortgage servicing rights                351            351            716            716
  Lending commitments on mortgage loans
     held for sale - fixed rate          1,079          1,079            578            578
  Lending commitments on mortgage loans
     held for sale - floating rate         150            150              6              6
  Commitments to sell loans                260            260            171            171

</Table>


                                    48
<Page>


<Table>
<Caption>

                                           September 30, 2009           September 30, 2008
                                      --------------------------    -------------------------
                                                     Estimated                     Estimated
                                       Carrying         fair         Carrying         fair
                                        value          value          value          value
                                      --------------------------    -------------------------
                                                                       
Financial Liabilities:
  Customer deposit accounts          $ 696,781        706,330        691,615        691,915
  Brokered deposit accounts            207,844        208,634         77,764         78,210
  Advances from FHLB                   441,026        449,613        550,091        556,370
  Subordinated debentures               25,774         25,774         25,774         25,774
  Lending commitments on mortgage loans
     held for sale - fixed rate            198            198            233            233
  Lending commitments on mortgage loans
     held for sale - floating rate           8              8             24             24
  Commitments to sell loans                638            638            490            490


</Table>


<Table>
<Caption>

                                           September 30, 2009           September 30, 2008
                                      --------------------------    -------------------------
                                       Contract or    Estimated      Contract or    Estimated
                                        notional      unrealized      notional      unrealized
                                         amount          gain          amount          gain
                                      --------------------------    -------------------------
                                                                       
Unrecognized financial instruments:
  Lending commitments - fixed
    rate, net                        $   1,326             47         11,788             54
  Lending commitments - floating
    rate                                    --             --          2,290              1
  Commitments to sell loans                 --             --             --             --

</Table>



     The fair value estimates presented are based on pertinent
information available to management as of September 30, 2009 and 2008.
Although management is not aware of any factors that would
significantly affect the estimated fair values, such amounts have not
been comprehensively revalued for purposes of these consolidated
financial statements since that date.  Therefore, current estimates of
fair value may differ significantly from the amounts presented above.


                                    49
<Page>


(26) PARENT COMPANY FINANCIAL INFORMATION

NASB Financial, Inc.
Balance Sheets

<Table>
<Caption




                                                                                 September 30,
                                                                           -----------------------
                                                                              2009        2008
                                                                           -----------------------
                                                                            (Dollars in thousands)
                                                                                  
ASSETS
Cash and cash equivalents                                                  $    2,172       2,559
Loans receivable                                                                  724         890
Accrued interest receivable                                                         3           3
Investment in subsidiary                                                      167,168     153,460
Investment in LLC                                                              21,045      20,683
Investment in NASB Trust Preferred I                                              774         774
Other assets                                                                      302          --
                                                                           -----------------------
                                                                            $ 192,188     178,369
                                                                           =======================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Subordinated debentures                                                   $  25,774      25,774
  Escrows                                                                          36          41
  Accrued interest payable                                                         93         195
  Income taxes receivable                                                        (103)        (53)
                                                                           -----------------------
      Total liabilities                                                        25,800      25,957
                                                                           -----------------------

Stockholders' equity
  Common stock                                                                  1,479       1,479
  Additional paid-in capital                                                   16,525      16,484
  Retained earnings                                                           184,891     172,612
  Treasury stock                                                              (38,418)    (38,418)
  Accumulated other comprehensive income                                        1,911         255
                                                                           -----------------------
      Total stockholders' equity                                              166,388     152,412
                                                                           -----------------------
                                                                            $ 192,188     178,369
                                                                           =======================
</Table>


NASB Financial, Inc.
Statements of Income

<Table>
<Caption>

                                                        Years Ended September 30,
                                                  ------------------------------------
                                                     2009         2008         2007
                                                  ------------------------------------
                                                        (Dollars in thousands)
                                                                   
Income:
  Income from subsidiary                         $  19,360       10,326       16,338
  Interest and dividend income                          49           73           72
  Loss from investment in LLC                         (117)        (265)        (197)
                                                  ------------------------------------
     Total income                                   19,292       10,134       16,213
                                                  ------------------------------------
Expenses:
  Interest on subordinated debentures                  856        1,357        1,421
  Professional fees                                     70           63           75
  Other expense                                         64           63           36
                                                  ------------------------------------
    Total general expenses                             990        1,483        1,532
                                                  ------------------------------------
  Income before income tax expense                  18,302        8,651       14,681
Income tax benefit                                    (407)        (645)        (638)
                                                  ------------------------------------
      Net income                                  $ 18,709        9,296       15,319
                                                  ====================================

</Table>

                                    50
<Page>





NASB Financial, Inc.
Statements of Cash Flows

<Table>
<Caption>

                                                              Years ended September 30,
                                                            -----------------------------
                                                               2008      2008      2007
                                                            -----------------------------
                                                                (Dollars in thousands)
                                                                       
Cash flows from operating activities:
 Net income                                                 $ 18,709     9,296    15,319
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Loss from investment in LLCs                                 117       265       197
    Equity in undistributed earnings of subsidiary           (11,361)     (326)       --
    Change in income taxes payable                               (50)      (62)      (42)
    Change in accrued interest payable                          (102)     (111)      306
                                                             ----------------------------
    Net cash provided by operating activities                  7,313     9,062    15,780
                                                             ----------------------------

Cash flows from investing activities:
 Distributions in excess of net income of subsidiary              --        --    11,662
 Principal repayments of loans receivable                        166       275        26
 Investment in subsidiary                                         --        --   (25,000)
 Investment in NASB Trust Preferred I                             --        --      (774)
 Investment in LLC                                              (479)   (1,890)   (2,518)
 Other                                                          (302)       --        --
                                                             ----------------------------
    Net cash used in investing activities                       (615)   (1,615)  (16,604)
                                                             ----------------------------

Cash flows from financing activities:
  Proceeds from subordinated debentures                           --        --    25,774
  Cash dividends paid                                         (7,080)   (7,080)   (7,337)
  Repurchase of common stock                                      --        --   (16,357)
  Change in escrows                                               (5)        1        --
                                                             -----------------------------
    Net cash provided by (used in) financing activities       (7,085)   (7,079)    2,080
                                                            -----------------------------
    Net increase (decrease) in cash and cash equivalents        (387)      368     1,256
    Cash and cash equivalents at beginning of period           2,559     2,191       935
                                                            -----------------------------

    Cash and cash equivalents at end of period              $  2,172     2,559     2,191
                                                            =============================


</Table>

                                    51
<Page>




Report of Independent Registered Public Accounting Firm
- ----------------------------------------------------------------------

Audit Committee, Board of Directors and Stockholders
NASB Financial, Inc.
Grandview, Missouri


     We have audited the accompanying consolidated balance sheets of
NASB Financial, Inc. (the "Company") as of September 30, 2009 and 2008,
and the related consolidated statements of income, stockholders' equity
and cash flows for each of the three years in the period ended
September 30, 2009.  The Company's management is responsible for these
financial statements.  Our responsibility is to express an opinion on
these financial statements based on our audits.

     We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States).  Those
standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of
material misstatement.  Our audits included examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant
estimates made by management and evaluating the overall financial
statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position
of NASB Financial, Inc. as of September 30, 2009 and 2008, and the
results of its operations and its cash flows for each of the three
years in the period ended September 30, 2009, in conformity with
accounting principles generally accepted in the United States of
America.

     We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), NASB
Financial, Inc.'s internal control over financial reporting as of
September 30, 2009 based on criteria established in, Internal Control-
Integrated Framework, issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO) and our report dated
December 14, 2009 expressed an unqualified opinion on the effectiveness
of the Company's internal
control over financial reporting.

     As discussed in Note 25 to the consolidated financial statements,
the Company has changed its method of accounting for fair value
measurements, effective October 1, 2008, in accordance with Financial
Accounting Standards Board Accounting Standards Codification (ASC) 820-
10.  In addition, as discussed in Note 23 to the consolidated financial
statements, the Company has elected to change its method of accounting
for mortgage loans held for sale, effective October 1, 2008, by
applying the fair value option in accordance with ASC 825-10.



/s/ BKD LLP

Kansas City, Missouri
December 14, 2009



                                    52
<Page>


SUMMARY OF UNAUDITED QUARTERLY OPERATING RESULTS
- ----------------------------------------------------------------------
     The following tables include certain information concerning the
quarterly consolidated results of operations of the Company at the
dates indicated.  Dollar amounts are expressed in thousands except per
share data.

<Table>
<Caption>


                               First      Second      Third      Fourth
2009                          Quarter     Quarter    Quarter     Quarter     Total
- -------------------------------------------------------------------------------------
                                                             
Interest income              $ 22,955     21,758      22,527      22,585      89,825
Interest expense               12,373     10,752      10,339       8,956      42,420
                             --------------------------------------------------------
Net interest income            10,582     11,006      12,188      13,629      47,405
Provision for loan losses         250      1,000       4,000       6,000      11,250
                             --------------------------------------------------------
Net interest income after
  provision for loan losses    10,332     10,006       8,188       7,629      36,155
Other income                    5,199      9,230      12,742      13,323      40,494
General and administrative
  expenses                      9,599     11,544      14,032      11,541      46,716
                             --------------------------------------------------------
Income before income taxes      5,932      7,692       6,898       9,411      29,933
Income tax expense              2,284      2,961       2,656       3,323      11,224
                             --------------------------------------------------------
Net income                   $  3,648      4,731       4,242       6,088      18,709
                             ========================================================
Earnings per share - basic   $   0.46       0.60        0.54        0.77        2.38
                             ========================================================
Average shares outstanding      7,868      7,868       7,868       7,868       7,868



                               First      Second      Third      Fourth
2008                          Quarter     Quarter    Quarter     Quarter     Total
- -------------------------------------------------------------------------------------
                                                             
Interest income              $ 25,545     24,014      23,188      22,774      95,521
Interest expense               15,456     14,962      13,330      12,758      56,506
                             --------------------------------------------------------
Net interest income            10,089      9,052       9,858      10,016      39,015
Provision for loan losses         700        700       1,600       3,200       6,200
                             --------------------------------------------------------
Net interest income after
  provision for loan losses     9,389      8,352       8,258       6,816      32,815
Other income                    2,288      5,390       6,772       3,957      18,407
General and administrative
  expenses                      8,638      9,145       9,908       9,128      36,819
                             --------------------------------------------------------
Income before income taxes      3,039      4,597       5,122       1,645      14,403
Income tax expense              1,170      1,791       1,512         634       5,107
                             --------------------------------------------------------
Net income                   $  1,869      2,806       3,610       1,011       9,296
                             ========================================================
Earnings per share - basic   $   0.24       0.36        0.46        0.13        1.18
                             ========================================================
Average shares outstanding      7,868      7,868       7,868       7,868       7,868


</Table>





BOARD OF DIRECTORS OF NASB FINANCIAL INC., AND NORTH AMERICAN SAVINGS
BANK, F.S.B.
- ----------------------------------------------------------------------
DAVID H. HANCOCK
Chairman and Chief Executive Officer
NASB Financial, Inc. and North American Savings Bank

KEITH B. COX
President
NASB Financial, Inc. and North American Savings Bank

PAUL L. THOMAS
Vice President
NASB Financial, Inc.
Executive Vice President and Chief Credit Officer
North American Savings Bank

FREDERICK V. ARBANAS
Retired
Jackson County Legislature

BARRETT BRADY
Retired

LAURA BRADY
Vice President and General Manager of Franchise Operations
   and E-Commerce, Three Dog Bakery
Kansas City, Missouri

LINDA S. HANCOCK
Linda Smith Hancock Interiors
Kansas City, Missouri

W. RUSSELL WELSH
President & CEO, Polsinelli Shughart PC
Kansas City, Missouri


                                 53
<Page>


OFFICERS OF NASB FINANCIAL, INC.
- --------------------------------------------------------------------
DAVID H. HANCOCK
Chairman
Chief Executive Officer

KEITH B. COX
President

RHONDA NYHUS
Vice President and Treasurer

SHAUNA OLSON
Corporate Secretary

MIKE ANDERSON
Vice President

WADE HALL
Vice President

JOHN M. NESSELRODE
Vice President

DENA SANDERS
Vice President

BRUCE THIELEN
Vice President

PAUL L. THOMAS
Vice President


OFFICERS OF NORTH AMERICAN SAVINGS BANK, F.S.B.
- --------------------------------------------------------------------
DAVID H. HANCOCK
Chairman
Chief Executive Officer

KEITH B. COX
President

PAUL L. THOMAS
Executive Vice President
Chief Credit Officer

RHONDA NYHUS
Senior Vice President
Chief Financial Officer

SHAUNA OLSON
Corporate Secretary

MIKE ANDERSON
Senior Vice President, Construction Lending

WADE HALL
Senior Vice President, Commercial Lending

JOHN M. NESSELRODE
Senior Vice President, Chief Investment Officer

DENA SANDERS
Senior Vice President, Retail Banking

BRUCE THIELEN
Senior Vice President, Residential Lending

PHIL CRAVEN
Vice President, Commercial Lending

SHERRIE EIMER
Vice President, Branch Administration

CATHLEEN GWIN
Vice President, Residential Lending

SCOTT HAASE
Vice President, Residential Lending

JEFF JACKSON
Vice President, Information Technology

KAREN JACOBSON
Vice President, Branch Operations

LISA LILLARD
Vice President, Loan Servicing

MARQUISE MANSAW
Vice President, Residential Lending

DAN MORTON
Vice President, Information Technology

DAN REYNOLDSON
Vice President, Residential Lending

CHRISTINE SCHABEN
Vice President, Human Resources

RICK SPECIALE
Vice President, Internal Audit

RON STAFFORD
Vice President, Residential Lending

CHRISTINE TODD
Vice President, Risk Management

DRAKE VIDRINE
Vice President, Construction Lending

JAMES A. WATSON
Vice President, Banking Compliance

DONNA WILLIAMS
Vice President, Construction Lending


OTHER DISCLOSURES REGARDING DIRECTORS, OFFICERS, AND EMPLOYEES OF NASB
  FINANCIAL, INC.
- ----------------------------------------------------------------------
AUDIT COMMITTEE
     Directors Barrett Brady, Fred Arbanas, and Laura Brady serve on
the Company's audit committee.  Director Barrett Brady serves as the
audit committee chairman and financial expert.  Director Barrett Brady
meets the audit committee independence requirements as prescribed by
provisions of the Sarbanes-Oxley Act.


CODE OF ETHICS FOR SENIOR FINANCIAL OFFICERS
     All Senior Financial Officers are required to abide by a Code of
Ethics, which meets the requirements of Section 406 of the Sarbanes-
Oxley Act.  A copy of the Company's Code of Ethics for Senior Financial
Officers will be provided upon written request to:  Keith B. Cox, NASB
Financial, Inc., 12498 South 71 Highway, Grandview, Missouri  64030.


                                 54
<Page>


PROCEDURE FOR ANNONYMOUS COMPLAINTS
     The Company has procedures in place to receive, retain, and treat
complaints received regarding accounting, internal controls, or
auditing matters.  These procedures allow for confidential and
anonymous submission by employees of concerns regarding questionable
accounting or auditing matters.


BRANCH OFFICES
- ----------------------------------------------------------------------
Headquarters
12498 South 71 Highway
Grandview, Missouri

646 N. 291 Highway
Lee's Summit, Missouri

1001 North Jesse James Road
Excelsior Springs, Missouri

920 North Belt
St. Joseph, Missouri

11400 East 23rd Street
Independence, Missouri

2002 East Mechanic
Harrisonville, Missouri

8501 North Oak Trafficway
Kansas City, Missouri

7012 NW Barry Road
Kansas City, Missouri

2707 NW Prairie View Road
Platte City, Missouri

RESIDENTIAL LENDING
10950 El Monte, Suite 210
Overland Park, Kansas

789 NE Rice Road
Lee's Summit, Missouri

4350 S National Avenue, Suite A100
Springfield, Missouri

CONSTRUCTION LENDING
12520 South 71 Highway
Grandview, Missouri

LOAN ADMINISTRATION
12520 South 71 Highway
Grandview, Missouri


INVESTOR INFORMATION
- -------------------------------------------------------------------
ANNUAL MEETING OF STOCKHOLDERS:
     The Annual Meeting of Stockholders will be held on Tuesday,
January 26, 2010, at 8:30 a.m. in the lobby of North American Savings
Bank, 12498 South 71 Highway, Grandview, Missouri.

ANNUAL REPORT ON 10-K:
     Copies of NASB Financial, Inc. Form 10-K Report to the Securities
and Exchange Commission are available without charge upon written
request to Keith B. Cox, President, NASB Financial, Inc., 12498 South
71 Highway, Grandview, Missouri 64030.

TRANSFER AGENT:
     Registrar & Transfer Co., 10 Commerce Drive, Cranford, New Jersey
07016

STOCK TRADING INFORMATION:
     The common stock of NASB Financial, Inc. and subsidiaries is
traded in the over-the-counter market.  The Company's symbol is NASB.

INDEPENDENT AUDITORS:
     BKD LLP, 120 West 12th Street, Suite 1200, Kansas City, Missouri
64105

SHAREHOLDER AND FINANCIAL INFORMATION:
     Contact Keith B. Cox, NASB Financial, Inc., 12498 South 71
Highway, Grandview, Missouri  64030, (816) 765-2200.


                                    55
<Page>


COMMON STOCK PRICES AND DIVIDENDS
- -------------------------------------------------------------------
     At September 30, 2009, stockholders held 7,867,614 outstanding
shares of NASB Financial, Inc. common stock.  The company paid cash
dividends of $0.225 per share in February, May, August, and November
2007.  Cash dividends of $0.225 per share were paid in February, May,
August, and November 2008.  The Company paid cash dividends of $0.225
per share in February, May, and August 2009.

     The table below reflects the Company's high and low bid prices.
The quotations represent intra-dealer quotations without retail
markups, markdowns or commissions, and do not necessarily represent
actual transactions.

                      Fiscal 2009            Fiscal 2008
                   ----------------       ----------------
Quarter ended        High      Low          High      Low
- -----------------------------------------------------------
December 31       $ 29.74    21.00         36.74    24.22
March 31            26.81    12.48         28.58    19.80
June 30             31.10    20.60         28.70    17.75
September 30        31.94    23.55         32.50    16.06


                                    56
<Page>