UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X]     Quarterly report pursuant to Section 13 or 15(d) of the Securities
        Exchange Act of 1934

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2004

[ ]     Transition report pursuant to Section 13 or 15(d) of the Securities
        Exchange Act of 1934


                           Commission File No. 1-16263


                           MARINE PRODUCTS CORPORATION
             (exact name of registrant as specified in its charter)


DELAWARE                                                      58-2572419
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                          Identification Number)


                 2170 PIEDMONT ROAD, NE, ATLANTA, GEORGIA 30324
               (Address of principal executive offices) (zip code)

      Registrant's telephone number, including area code -- (404) 321-7910

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes  X  No
                                                ---    ---

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes  X  No
                                       ---    ---

As of October 15, 2004, Marine Products Corporation had 25,962,074 shares of
common stock outstanding.





                                                 MARINE PRODUCTS CORPORATION.
                                                      Table of Contents

                                                                                                                     
PART I.   FINANCIAL INFORMATION                                                                                         PAGE
                                                                                                                         NO.
          Item 1.            Financial Statements (Unaudited)
                             Consolidated balance sheets -
                             As of September 30, 2004 and December 31, 2003                                               3

                             Consolidated statements of income - for the three and nine months ended
                             September 30, 2004 and 2003                                                                  4

                             Consolidated statements of cash flows - for the nine months ended September 30, 2004
                             and 2003                                                                                     5

                             Notes to consolidated financial statements                                                  6-11

          Item 2.            Management's Discussion and Analysis of Financial Condition and Results of Operations
                                                                                                                         12

          Item 3.            Quantitative and Qualitative Disclosures About Market Risk                                  19

          Item 4.            Controls and Procedures                                                                     19

PART II.  OTHER INFORMATION

          Item 1.            Legal Proceedings                                                                           20

          Item 2.            Unregistered Sales of Equity Securities and Use of Proceeds                                 20

          Item 3.            Defaults upon Senior Securities                                                             21

          Item 4.            Submission of Matters to a Vote of Security Holders                                         21

          Item 5.            Other Information                                                                           21

          Item 6.            Exhibits                                                                                    21

SIGNATURES                                                                                                               22


                                                              2




                                 MARINE PRODUCTS CORPORATION AND SUBSIDIARIES
                                        PART I. FINANCIAL INFORMATION
                                         ITEM 1. FINANCIAL STATEMENTS

                                         CONSOLIDATED BALANCE SHEETS
                                AS OF SEPTEMBER 30, 2004 AND DECEMBER 31, 2003
                                                (In thousands)
                                                 (Unaudited)


                                                              SEPTEMBER 30,                 December 31,
                                                                  2004                          2003
- ------------------------------------------------------------------------------------------------------------
                                                                                      
ASSETS

Cash and cash equivalents                                             $34,757                       $26,244
Marketable securities                                                   5,291                         1,402
Accounts receivable, net                                                4,762                         3,970
Inventories                                                            25,908                        21,770
Income taxes receivable                                                   945                         1,073
Deferred income taxes                                                   2,442                         2,265
Prepaid expenses and other current assets                                 974                           616
- ------------------------------------------------------------------------------------------------------------
   Total current assets                                                75,079                        57,340
Property, plant and equipment, net                                     18,212                        17,761
Intangibles, net                                                        3,788                         3,818
Marketable securities                                                   5,762                         5,930
Other assets                                                            2,488                         1,465
- ------------------------------------------------------------------------------------------------------------
   TOTAL ASSETS                                                      $105,329                       $86,314
============================================================================================================


LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable                                                       $7,824                        $2,730
Accrued expenses                                                        9,158                         8,626
- ------------------------------------------------------------------------------------------------------------
   Total current liabilities                                           16,982                        11,356
Pension liabilities                                                     2,323                         2,233
Deferred income taxes                                                     772                         1,160
Other long-term liabilities                                             1,734                         1,599
- ------------------------------------------------------------------------------------------------------------
   Total liabilities                                                   21,811                        16,348
- ------------------------------------------------------------------------------------------------------------
Common stock                                                            2,596                         2,573
Capital in excess of par value                                         35,825                        35,722
Retained earnings                                                      47,609                        32,409
Accumulated other comprehensive loss                                     (515)                         (509)
Deferred compensation                                                  (1,997)                         (229)
- ------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                             83,518                        69,966
- ------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                           $105,329                       $86,314
============================================================================================================


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


                                        3




                                   MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                                         CONSOLIDATED STATEMENTS OF INCOME
                          FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
                                       (In thousands except per share data)
                                                    (Unaudited)


                                             Three months ended September 30,     Nine months ended September 30,
                                             -------------------------------      -------------------------------
                                                 2004               2003              2004               2003
- ----------------------------------------------------------------------------      -------------------------------
                                                                                            
NET SALES                                        $63,129            $44,903          $189,734           $146,961
Cost of goods sold                                46,012             33,400           139,923            109,815
                                             ------------       ------------      ------------       ------------
Gross profit                                      17,117             11,503            49,811             37,146
Selling, general and administrative expenses       7,475              4,937            22,130             16,611
                                             ------------       ------------      ------------       ------------
Operating income                                   9,642              6,566            27,681             20,535
Interest  income                                     139                 75               375                410
                                             ------------       ------------      ------------       ------------
Income before income taxes                         9,781              6,641            28,056             20,945
Income tax provision                               3,537              2,182             9,770              7,331
                                             ------------       ------------      ------------       ------------
NET INCOME                                        $6,244             $4,459           $18,286            $13,614
                                             ============       ============      ============       ============

EARNINGS PER SHARE
Basic                                              $0.24              $0.18             $0.71              $0.54
                                             ============       ============      ============       ============
Diluted                                            $0.23              $0.17             $0.67              $0.51
                                             ============       ============      ============       ============


DIVIDENDS PER SHARE                               $0.040             $0.027            $0.120             $0.081
                                             ============       ============      ============       ============


AVERAGE SHARES OUTSTANDING
Basic                                             25,699             25,405            25,618             25,362
                                             ============       ============      ============       ============
Diluted                                           27,202             26,847            27,166             26,788
                                             ============       ============      ============       ============


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


                                                      4




                               MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                           FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
                                              (In thousands)
                                                (Unaudited)


                                                                      Nine months ended September 30
                                                                -----------------------------------------
                                                                      2004                    2003
- ---------------------------------------------------------------------------------------------------------
                                                                                           
OPERATING ACTIVITES
NET INCOME                                                               $18,286                 $13,614
   Noncash charges (credits) to earnings:
      Depreciation, amortization and other non-cash charges                1,921                   1,741
      Deferred income tax (benefit) provision                               (562)                  2,403
   (Increase) decrease in assets:
      Accounts receivable                                                   (792)                 (5,313)
      Inventories                                                         (4,138)                    795
      Prepaid expenses and other current assets                             (358)                    807
      Income taxes receivable                                              1,002                  (1,265)
      Other non-current assets                                              (979)                   (609)
   Increase (decrease) in liabilities:
      Accounts payable                                                     5,094                   1,120
      Income taxes payable                                                     -                  (1,889)
      Other accrued expenses                                                 532                    (246)
      Other long-term liabilities                                            225                     919
- ---------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                 20,231                  12,077
- ---------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
Capital expenditures                                                      (2,146)                 (3,372)
Net purchase of marketable securities                                     (3,774)                   (603)
- ---------------------------------------------------------------------------------------------------------
NET CASH USED FOR INVESTING ACTIVITIES                                    (5,920)                 (3,975)
- ---------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
Payment of dividends                                                      (3,086)                 (2,051)
Cash paid for common stock purchased and retired                          (3,544)                 (2,271)
Proceeds received upon exercise of stock options                             832                     569
- ---------------------------------------------------------------------------------------------------------
NET CASH USED FOR FINANCING ACTIVITIES                                    (5,798)                 (3,753)
- ---------------------------------------------------------------------------------------------------------

Net increase in cash and cash equivalents                                  8,513                   4,349
Cash and cash equivalents at beginning of period                          26,244                  17,280
- ---------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                               $34,757                 $21,629
=========================================================================================================


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


                                                     5


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.      GENERAL

        The accompanying unaudited condensed financial statements have been
        prepared in accordance with accounting principles generally accepted in
        the United States of America for interim financial information and with
        the instructions to Form 10-Q and Article 10 of Regulation S-X.
        Accordingly, they do not include all of the information and footnotes
        required by generally accepted accounting principles for complete
        financial statements. In the opinion of management, all adjustments
        (consisting of normal recurring accruals) considered necessary for a
        fair presentation have been included. Operating results for the three
        and nine months ended September 30, 2004 are not necessarily indicative
        of the results that may be expected for the year ending December 31,
        2004.

        The balance sheet at December 31, 2003 has been derived from the audited
        financial statements at that date but does not include all of the
        information and footnotes required by generally accepted accounting
        principles for complete financial statements.

        For further information, refer to the consolidated financial statements
        and footnotes thereto included in the Company's annual report on Form
        10-K for the year ended December 31, 2003.

        The Board of Directors, at its quarterly meeting on January 27, 2004,
        authorized a three-for-two stock split by the issuance on March 10, 2004
        of one additional common share for every two common shares held of
        record on February 10, 2004. Accordingly, the par value of additional
        shares issued has been adjusted between common stock and capital in
        excess of par value, and fractional shares resulting from the stock
        split were settled in cash. All share and per share data appearing
        throughout this Form 10-Q have been retroactively adjusted to reflect
        the impact of this stock split.

2.      EARNINGS PER SHARE

        Basic and diluted earnings per share are computed by dividing net income
        by the weighted average number of shares outstanding during the
        respective periods. A reconciliation of weighted shares outstanding is
        as follows:


                                       6


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



          (In thousands)                             Three months ended         Nine months ended
                                                       September 30,              September 30,
          --------------------------------------------------------------------------------------------
                                                      2004         2003         2004          2003
                                                      ----         ----         ----          ----
                                                                                 
          Basic                                      25,699       25,405       25,618        25,362
          Dilutive effect of stock
            options and restricted shares             1,503        1,442        1,548         1,426
                                                  ----------------------------------------------------
          Diluted                                    27,202       26,847       27,166        26,788
                                                  ====================================================


3.      RECENT ACCOUNTING PRONOUNCEMENTS

        In December 2002, the Financial Accounting Standards Board ("FASB")
        issued FASB Interpretation ("FIN") No. 46, "Consolidation of Variable
        Interest Entities." The Interpretation requires that a variable interest
        entity be consolidated by a company if that company is subject to a
        majority of the risk of loss from the variable interest entity's
        activities or entitled to receive a majority of the entity's residual
        returns or both. The Company has completed an evaluation of its
        relationships with various dealerships that sell its products and has
        concluded that none of them are variable interest entities under the
        provisions of FIN 46. Therefore, the adoption of the Interpretation did
        not have a material impact on the financial position, results of
        operations or liquidity of the Company.

        In March 2004, the Emerging Issues Task Force ("EITF") reached a
        consensus on Issue No. 03-1, "The Meaning of Other-Than-Temporary
        Impairment and its Application to Certain Investments." EITF 03-1
        applies to investments accounted for under SFAS No. 115, "Accounting for
        Certain Investments in Debt and Equity Securities," and SFAS No. 124,
        "Accounting for Certain Investments Held by Not-for-Profit
        Organizations." EITF 03-1 provides a basic three-step model to evaluate
        whether the impairment is other than temporary. This model for
        evaluating impairment must be applied to all current and prospective
        investments beginning in the second quarter of 2004. Qualitative and
        quantitative disclosures are effective for the fiscal year ending
        December 31, 2004. The adoption of EITF 03-1 did not have a material
        impact on the financial position, results of operations or liquidity of
        the Company.


                                       7


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


4.      COMPREHENSIVE INCOME

        The components of comprehensive income are as follows:



        -------------------------------------------------------------------------------------------------------
        (IN THOUSANDS)                                    Three months ended             Nine months ended
                                                             September 30                   September 30
        -------------------------------------------------------------------------------------------------------
                                                         2004            2003           2004           2003
                                                      ---------------------------------------------------------
                                                                                     
        Net income as reported                    $     6,244     $     4,459     $    18,286    $    13,614
        Change in unrealized gain on
          marketable securities, net of
          taxes                                            35               5              (6)           (73)
        -------------------------------------------------------------------------------------------------------
        Comprehensive income                      $     6,279     $     4,464     $    18,280    $    13,541
        =======================================================================================================


5.      STOCK-BASED COMPENSATION

        Marine Products accounts for its stock incentive plan using the
        intrinsic value method prescribed by Accounting Principles Board ("APB")
        Opinion No. 25, "Accounting for Stock Issued to Employees." If Marine
        Products had accounted for the stock incentive plans in accordance with
        Statement of Financial Accounting Standards ("SFAS") No. 123,
        "Accounting for Stock-Based Compensation" reported net income per share
        would have been as follows:



       ------------------------------------------------------------------------------------------------------------------------
       (IN THOUSANDS)                                             Three months ended                   Nine months ended
                                                                     September 30                         September 30
       ------------------------------------------------------------------------------------------------------------------------
                                                                 2004            2003             2004               2003
                                                                 ----            ----             ----               ----
                                                                                                    
       Net income - as reported                              $  6,244    $      4,459       $     18,286        $       13,614
       Add:  Stock-based employee compensation
             cost, included in reported net income, net
             of related tax effect                                 65              17                127                    51

       Deduct:  Stock-based employee compensation
                cost, computed using the fair value
                method for all awards, net of related
                tax effect                                       (149)           (101)              (374)                (300)
       ------------------------------------------------------------------------------------------------------------------------
       Pro forma net income                                  $  6,160    $      4,375       $     18,039         $      13,365
       ========================================================================================================================



                                       8


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                                                 
       Earnings per share - as reported
         Basic                                               $    0.24   $       0.18       $     0.71       $         0.54
         Diluted                                                  0.23           0.17             0.67                 0.51
       ========================================================================================================================

       Earnings per share - Pro forma
         Basic                                               $    0.24   $       0.17       $     0.70       $         0.53
         Diluted                                                  0.23           0.16             0.66                 0.50
       ========================================================================================================================


6.      WARRANTY ACCRUALS

        The Company warrants the entire boat, excluding the engine, against
        defects in materials and workmanship for a period of one year. The
        Company also warrants the entire deck and hull, including its bulkhead
        and supporting stringer system, against defects in materials and
        workmanship for periods ranging from five to ten years.

        Activity in the warranty accrual for the nine months ended September 30,
        2004 and 2003 was as follows:



        --------------------------------------------------------------------------------------------
        (IN THOUSANDS)                                                 2004                 2003
        --------------------------------------------------------------------------------------------
                                                                              
        Balances at beginning of year                           $      2,846        $       1,944
        Less: Payments made during the period                         (2,977)              (1,827)
        Add:  Warranties issued during the period                      2,852                2,158
              Changes in estimated expenditures
                for warranties issued in prior periods                   380                  145
        --------------------------------------------------------------------------------------------
        Balances at September 30                                $      3,101        $       2,420
        ============================================================================================


        The Company is also a party to certain agreements with third party
        lenders that provide financing to the Company's network of dealers. The
        agreements provide for the return of repossessed boats in "like new"
        condition to the Company, in exchange for the Company's assumption of
        specified percentages of the unpaid debt obligation on those boats, up
        to certain contractually determined dollar limits. As of September 30,
        2004, the maximum repurchase obligation outstanding under these
        agreements, which expire in 2004 and 2005, totaled approximately
        $3,500,000. The Company records the estimated fair value of the
        guarantee; at September 30, 2004, this amount was immaterial.


                                       9


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


7.      BUSINESS SEGMENT INFORMATION

        The Company has only one reportable segment, its powerboat manufacturing
        business; therefore, the majority of the disclosures required by SFAS
        No. 131 are not relevant to the Company. In addition, the Company's
        results of operations and its financial condition are not significantly
        reliant upon any single customer or on sales to international customers.

8.      INVENTORIES

        Inventories consist of the following:



        -------------------------------------------------------------------------------------------------------
        (IN THOUSANDS)                                   SEPTEMBER 30, 2004             December 31, 2003
        -------------------------------------------------------------------------------------------------------
                                                                              
        Raw materials and supplies                    $           14,542            $            9,485
        Work in process                                            5,078                         5,889
        Finished goods                                             6,288                         6,396
        -------------------------------------------------------------------------------------------------------
        Total inventories                             $           25,908            $          21,770
        =======================================================================================================


9.      INCOME TAXES

        The Company determines its periodic income tax provision based upon the
        current period income and the estimated annual effective tax rate for
        the Company. The rate is revised, if necessary, as of the end of each
        successive interim period during the fiscal year to the Company's best
        current estimate of its annual effective tax rate.


                                       10


10.     EMPLOYEE BENEFIT PLAN

        The following represents the net periodic defined benefit cost and
        related components for the Company's pension plan.




        (IN THOUSANDS)                                 Three months ended                 Nine months ended
                                                          September 30                       September 30
        --------------------------------------------------------------------------------------------------------
                                                      2004            2003               2004            2003
        --------------------------------------------------------------------------------------------------------
                                                                                          
        Service cost                              $          -     $        -         $        -      $      -
        Interest cost                                       60              7                180             17
        Expected return on plan assets                     (57)            (3)              (173)            (7)
        Amortization of:
             Unrecognized net (gains)
             and losses                                     20              -                 64              -
        --------------------------------------------------------------------------------------------------------
        Net periodic benefit cost                 $         23     $        4         $       71      $      10
        ========================================================================================================


        As of September 30, 2004, the Company contributed approximately $630,000
        to the pension plan. The Company does not currently expect to make any
        additional contribution to the defined benefit plan in 2004.


                                       11


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

OVERVIEW

Marine Products Corporation, through its wholly-owned subsidiaries Chaparral and
Robalo, is a leading manufacturer of recreational fiberglass powerboats. The
Company sells its products to a network of independent dealers who in turn sell
the products to retail customers. These dealers are located throughout the
continental United States and in several international markets.

The Company operates under a single business segment, its Powerboat
Manufacturing business. Marine Products' mission is to maximize the boating
experience by providing its customers with high-quality, innovative powerboats
and related products and services. Chaparral competes in the sterndrive and
inboard engine-powered sportboat, deckboat and cruiser markets, manufacturing
boats from 18 to 35 feet in length. The Company's Robalo brand competes in the
outboard engine-powered sport fishing boat market, manufacturing boats from 19
to 26 feet in length.

Marine Products' business is impacted by economic conditions, consumer
confidence, interest rates, the weather, and other factors. The Company's
management believes that it has the opportunity to continue to enhance its
customers' boating experience by providing them with high quality, innovative
powerboats, and thereby increase its market share, net sales, and net income.
Marine Products' management is also focused on the competitive nature of the
recreational powerboat manufacturing business and factors that may lead to a
decline in consumer confidence or consumers' discretionary income, both of which
could negatively impact sales of the Company's powerboats.

CRITICAL ACCOUNTING POLICIES

The discussion of Critical Accounting Policies is incorporated herein by
reference from the Company's annual report on Form 10-K for the fiscal year
ended December 31, 2003. There have been no significant changes in the critical
accounting policies since year-end.


                                       12


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


RESULTS OF OPERATIONS

Key operating and financial statistics for the three and nine months ended
September 30, 2004 and 2003 follow:



     ---------------------------------------------------------------------------------------------------------------------
     ($ IN THOUSANDS)                                          THREE MONTHS ENDED                 NINE MONTHS ENDED
                                                                  SEPTEMBER 30                       SEPTEMBER 30
     ---------------------------------------------------------------------------------------------------------------------
                                                              2004              2003                 2004             2003
     ---------------------------------------------------------------------------------------------------------------------
                                                                                                   
     Total number of boats sold                              1,804             1,387                5,546            4,802
     Average sales price per boat                      $      30.1     $        27.9        $        29.6      $      26.7
     Net sales                                         $    63,129     $      44,903        $     189,734      $   146,961
     Percentage of cost of goods sold to
        net sales                                             72.9%             74.4%                73.7%            74.7%
     Gross profit margin percent                              27.1%             25.6%                26.3%            25.3%
     Percentage of selling, general and
        administrative expense to net sales                   11.8%             11.0%                11.7%            11.3%
     Operating income                                  $     9,642     $       6,566        $      27,681      $    20,535
     Warranty expense                                  $     1,073     $         657        $       3,232      $     2,303
     ---------------------------------------------------------------------------------------------------------------------


THREE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

NET SALES for the three months ended September 30, 2004 increased $18,226,000 or
40.6 percent. The increase in net sales was due to a 7.9 percent increase in the
average sales price per boat and a 30.1 percent increase in the number of boats
sold and an increase in parts and accessories sales. The increase in average
sales price per boat was due to higher sales of larger SSi sportboats, and a
favorable model mix at Robalo in addition to overall price increases that were
implemented for the 2005 model year, which began in July 2004. All four lines
experienced increased unit sales and higher average sales prices. The increase
in unit sales was highlighted by enhanced sales of SSi sportboats and Robalo
sport fishing boats. The third quarter of 2004 was marked by several severe
hurricanes in Florida, which is a large boating market. The storms did not have
a material negative impact on the financial results for the quarter, due to the
backlog of orders from dealers in the other markets served by the Company. All
of the Company's dealers that were impacted by the storms have resumed normal
operations.

COST OF GOODS SOLD for the three months ended September 30, 2004 was $46,012,000
compared to $33,400,000 for the three months ended September 30, 2003, an
increase of $12,612,000 or 37.8 percent. The increase in cost of goods sold was
due to increases in sales. Cost of goods sold, as a percentage of net sales,
decreased slightly in 2004 compared to 2003, due to higher unit sales of larger
boats, which generate higher profit margins, and improvements in manufacturing
efficiencies realized at higher production volumes.


                                       13


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


SELLING, GENERAL AND ADMINISTRATIVE EXPENSES for the three months ended
September 30, 2004 were $7,475,000 compared to $4,937,000 for the three months
ended September 30, 2003, an increase of $2,538,000, or 51.4 percent. The
increase in selling, general and administrative expenses was due to incremental
costs that vary with sales and profitability, such as sales commissions, other
incentive compensation and warranty expense, as well as increased costs
associated with public company compliance. Warranty expense for the three months
ended September 30, 2004 was 1.7 percent of net sales compared to 1.5 percent of
net sales for the three months ended September 2003. Warranty expense tends to
be higher for larger sportboats and cruisers compared to the other lines and the
Company sold a higher volume of the larger boats in the third quarter of 2004
compared to the third quarter of 2003.

OPERATING INCOME for the three months ended September 30, 2004 increased
$3,076,000 or 46.8 percent compared to operating income for the comparable
period in 2003. Operating income was higher due to higher net sales, partially
offset by higher cost of goods sold and selling, general and administrative
expenses during the period, as discussed above.

INTEREST INCOME was $139,000 during the three months ended September 30, 2004
compared to $75,000 in the prior year period, an increase of $64,000 or 85.3
percent. This increase resulted from higher investment returns, coupled with
higher average investable balances of cash and marketable securities in the
third quarter of 2004 compared to the third quarter of 2003. Marine Products
generates interest income from investment of its available cash primarily in
overnight and marketable debt securities.

INCOME TAX PROVISION for the three months ended September 30, 2004 reflects an
effective tax rate of 36.2 percent, compared to 32.9 percent for the three
months ended September 30, 2003. The income tax provision in the third quarter
of 2003 included an adjustment to reduce the estimated effective tax rate from
36 percent to 35 percent. The effective tax rate change increased 2003 third
quarter net income by approximately $140,000. The income tax provision of
$3,537,000 was $1,355,000 or 62.1 percent higher than the income tax provision
of $2,182,000 for the three months ended September 30, 2003 as a result of
higher operating income, together with the higher effective tax rate.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
2003

NET SALES for the nine months ended September 30, 2004 increased $42,773,000 or
29.1 percent. The increase in net sales was due to a 10.8 percent increase in
the average sales price per boat and a 15.5 percent increase in the number of
boats sold and an increase in parts and accessories sales. The increase in
average sales price per boat was due to a favorable model mix, highlighted by
volume increases in cruisers, sales of larger sportboats, and increases in sales
of sport fishing boats, in addition to overall price increases that were
implemented for the 2004 and 2005 model years. All four lines experienced an
increase in unit sales.


                                       14


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


COST OF GOODS SOLD for the nine months ended September 30, 2004 was $139,923,000
compared to $109,815,000 for the nine months ended September 30, 2003, an
increase of $30,108,000 or 27.4 percent. The increase in cost of goods sold was
due to increases in sales. Cost of goods sold, as a percentage of net sales,
decreased in 2004 compared to 2003, due to higher unit sales of larger boats,
which generate higher profit margins, and improvements in manufacturing
efficiencies realized at higher production volumes.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES for the nine months ended September
30, 2004 were $22,130,000 compared to $16,611,000 for the nine months ended
September 30, 2003, an increase of $5,519,000, or 33.2 percent. The increase in
selling, general and administrative expenses was due to incremental costs that
vary with sales and profitability, such as sales commissions, other incentive
compensation and warranty expense, as well as increased costs associated with
public company compliance. Warranty expense for the nine months ended September
30, 2004 was 1.7 percent of net sales, compared to 1.6 percent of net sales for
the nine months ended September 30, 2003. Warranty expenses tend to be higher
for larger sportboats and cruisers compared to smaller models and the Company
sold a higher volume of larger boats in the first nine months of 2004 as
compared to the comparable period of 2003.

OPERATING INCOME for the nine months ended September 30, 2004 increased
$7,146,000 or 34.8 percent compared to operating income for the comparable
period in 2003. Operating income was higher due to higher net sales, partially
offset by higher cost of goods sold and selling, general and administrative
expenses during the period, as discussed above.

INTEREST INCOME was $375,000 during the nine months ended September 30, 2004
compared to $410,000 in the prior year period, a decrease of $35,000 or 8.5
percent. This decrease resulted from lower investment returns due to lower
market interest rates, partially offset by higher average investable balances of
cash and marketable securities during the nine months ended September 30, 2004
compared to the nine months ended September 30, 2003. Marine Products generates
interest income from investment of its available cash primarily in overnight and
marketable debt securities.

INCOME TAX PROVISION for the nine months ended September 30, 2004 reflects an
effective tax rate of 34.8 percent, compared to 35.0 percent for the nine months
ended September 30, 2003. The income tax provision of $9,770,000 was $2,439,000
or 33.3 percent higher than the income tax provision of $7,331,000 for the nine
months ended September 30, 2003 as a result of higher operating income.


LIQUIDITY AND CAPITAL RESOURCES


                                       15


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES



     ------------------------------------------------------------------------------------------------------------------
     (IN THOUSANDS)                                                        NINE MONTHS ENDED SEPTEMBER 30
     ------------------------------------------------------------------------------------------------------------------
                                                                                   2004                   2003
     ------------------------------------------------------------------------------------------------------------------

                                                                                          
     Net cash provided by operating activities                            $      20,231         $       12,077
     Net cash used for investing activities                                      (5,920)                (3,975)
     Net cash used for financing activities                               $      (5,798)        $       (3,753)
     ------------------------------------------------------------------------------------------------------------------


The Company's decisions about the amount of cash to be used for investing and
financing purposes are influenced by its capital position and the expected
amount of cash to be provided by operations. During the nine months ended
September 30, 2004, cash and cash equivalents increased by $8,513,000.

Cash provided by operating activities for the nine months ended September 30,
2004 increased $8,154,000 compared to the nine months ended September 30, 2003.
The increase resulted primarily from higher net income coupled with increases in
accounts payable, increases in other accrued expenses and smaller increases in
accounts receivable, all due to timing differences. These increases in cash were
partially offset by higher inventories correlated with higher sales and related
manufacturing activities.

Cash used for investing activities for the nine months ended September 30, 2004
increased $1,945,000 compared to the nine months ended September 30, 2003. The
increase in cash used resulted from higher investments in marketable securities
partially offset by lower capital expenditures in 2004 compared to the prior
year. The Company has invested $2,146,000 in capital expenditures as of
September 30, 2004 and expects that capital expenditures for all of 2004 will be
approximately $2,500,000.

Cash used for financing activities for the nine months ended September 30, 2004
increased $2,045,000. The increase in cash used was due to a higher cost of
share repurchases, primarily due to higher prices paid per share in 2004
compared to 2003, and an increase in dividend payments resulting from the
Company's decision during the first quarter of 2004 to increase its quarterly
dividend by 50 percent to $0.04 per share. Details regarding the shares
repurchased during the quarter have been disclosed in Part II, Item 2 of this
document.

The Company believes that the liquidity provided by existing cash, cash
equivalents and marketable securities, its overall strong capitalization, and
cash expected to be generated from operations, will provide sufficient capital
to meet the Company's requirements for at least the next twelve months. The
Company believes that the liquidity will allow it the ability to continue to
grow and provide the opportunity to take advantage of business opportunities
that may arise.

The Company participates in a multiple employer Retirement Income Plan,
sponsored by RPC, Inc. The Company contributed approximately $630,000 to the
multiple employer pension plan in


                                       16


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


the first quarter of 2004. The Company does not currently expect to make any
additional contribution to the defined benefit plan in 2004.

The Company has an immaterial amount of obligations and commitments that require
future payments. See the section titled Off Balance Sheet Arrangements for
details regarding agreements that the Company has with third-party dealer floor
plan lenders.

The Company warrants the entire boat, excluding the engine, against defects in
materials and workmanship for a period of one year. The Company also warrants
the entire deck and hull, including its bulkhead and supporting stringer system,
against defects in materials and workmanship for periods ranging from five to
ten years. See Note 6 to these Consolidated Financial Statements for a detail of
activity in the warranty accrual account during the nine months ended September
30, 2004 and 2003.

OFF BALANCE SHEET ARRANGEMENTS

GUARANTEES. To assist dealers in obtaining financing for the purchase of its
boats, the Company has entered into agreements with various dealers and
financing institutions to guarantee varying amounts of qualifying dealers' debt
obligations related to inventory purchases. The Company's obligation under these
guarantees becomes effective in the case of default by the dealer. The
agreements provide for the return of all repossessed boats in "like new"
condition to the Company, in exchange for the Company's assumption of specified
percentages of the unpaid debt obligation on those boats. As of September 30,
2004, the maximum repurchase obligation outstanding under these agreements,
which expire in 2004 and 2005 totaled approximately $3,500,000. The Company
records the estimated fair value of the guarantee; at September 30, 2004, this
amount is immaterial. The Company has no other off balance sheet arrangements as
defined in the SEC rules.

SEASONALITY

Marine Products' quarterly operating results are affected by weather and the
general economic conditions in the United States. Quarterly operating results
for the second quarter historically have reflected the highest quarterly sales
volume during the year with the first quarter being the next highest sales
quarter. However, the results for any quarter are not necessarily indicative of
results to be expected in any future period.

INFLATION

Inflation has not had a material effect on Marine Products' operations. If
inflation increases, Marine Products will attempt to increase its prices to
offset its increased costs. No assurance can be given, however, that the Company
will be able to adequately increase its prices in response to inflation.
Inflation can also impact Marine Products' sales and profitability. New boat
buyers typically finance


                                       17


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


their purchases. Higher inflation typically results in higher interest rates
that could translate into increased cost of boat ownership. Prospective buyers
may choose to delay their purchases or buy a less expensive boat.


FORWARD-LOOKING STATEMENTS

Certain statements made in this report that are not historical facts are
"forward-looking statements" under Section 21E of the Securities Exchange Act of
1934 and the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements may include, without limitation, statements that
relate to the Company's business strategy, plans and objectives, market risk
exposure, adequacy of capital resources and funds, opportunity for continued
growth, ability to effect future price increases, estimates regarding boat
repurchase obligations, estimated pension contributions, the impact of SFAS 132R
and EITF 03-1 and the Company's beliefs and expectations regarding future demand
for the Company's products and services and other events and conditions that may
influence the Company's performance in the future.

The words "may," "should," "will," "expect," "believe," "anticipate," "intend,"
"plan," "believe," "seek," "project," "estimate," and similar expressions used
in this document that do not relate to historical facts are intended to identify
forward-looking statements. Such statements are based on certain assumptions and
analyses made by our management in light of its experience and its perception of
historical trends, current conditions, expected future developments and other
factors it believes to be appropriate. We caution you that such statements are
only predictions and not guarantees of future performance and that actual
results, developments and business decisions may differ from those envisioned by
the forward-looking statements. Risk factors that could cause such future events
not to occur as expected include those described in the Company's Annual Report
on Form 10-K for the fiscal year ended December 31, 2003 and the following:
Marine Products' dependence on its network of independent boat dealers, which
may affect its growth plans and net sales, weather conditions, personal injury
or property damage claims, inability to obtain adequate raw materials, inability
to continue to increase the production of the Robalo product line, realization
of repurchase obligations under agreements with third-party dealer floor plan
lenders, the effects of the economy and inflation, on the demand for power
boats, competitive nature of the recreational boat industry, inability to
complete acquisitions, loss of key personnel, or ability to attract and retain
qualified personnel.


                                       18


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Marine Products does not utilize financial instruments for trading purposes and,
as of September 30, 2004, did not hold derivative financial instruments that
could expose the Company to significant market risk. Also, as of September 30,
2004, the Company's investment portfolio totaling approximately $11,053,000
comprised of United States Government, corporate and municipal debt securities,
is subject to interest rate risk exposure. This risk is managed through
conservative policies to invest in high-quality obligations. Marine Products
does not expect any material changes in market risk exposures or how those risks
are managed.

ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES - The Company maintains
disclosure controls and procedures that are designed to ensure that information
required to be disclosed in its Exchange Act reports is recorded, processed,
summarized and reported within the time periods specified in the Commission's
rules and forms, and that such information is accumulated and communicated to
its management, including the Chief Executive Officer and Chief Financial
Officer, as appropriate, to allow timely decisions regarding required
disclosure.

As of the end of the period covered by this report, September 30, 2004 (the
"Evaluation Date"), the Company carried out an evaluation, under the supervision
and with the participation of its management, including the Chief Executive
Officer and Chief Financial Officer, of the effectiveness of the design and
operation of its disclosure controls and procedures. Based upon this evaluation,
the Chief Executive Officer and the Chief Financial Officer concluded that the
Company's disclosure controls and procedures were effective at the reasonable
assurance level as of the Evaluation Date.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING - There were no changes in
the Company's internal control over financial reporting that occurred during the
Company's most recent fiscal quarter that have materially affected, or are
reasonably likely to materially affect, the Company's internal control over
financial reporting.


                                       19


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

Marine Products is involved in litigation from time to time in the ordinary
course of its business. Marine Products does not believe that the outcomes of
such litigation will have a material adverse effect on the financial position or
results of operations of Marine Products.

ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

SHARE REPURCHASES

Shares repurchased during the three months ended September 30, 2004 were as
follows:



    --------------------------------------------------------------------------------------------------------------------------
                         Period    Total Number of             Average Price          Total number of     Maximum Number (or
                                            Shares            Paid Per Share               Shares (or     Approximate Dollar
                                        (or Units)                 (or Unit)                   Units)   Value) of Shares (or
                                         Purchased                                       Purchased as    Units) that May Yet
                                                                                              Part of     Be Purchased Under
                                                                                             Publicly  the Plans or Programs
                                                                                      Announced Plans
                                                                                          or Programs
    --------------------------------------------------------------------------------------------------------------------------
                                                                                                  
    Month #1                                     0                  $      0                        0                 939,949
    July 1, 2004 to
    July 31, 2004

    Month #2                                16,700                  $  16.39                   16,700                 923,249
    August  1, 2004 to
    August 31, 2004

    Month #3                                40,225   (1)            $  16.40    (1)            37,000                 886,249
    September 1, 2004 to
    September 30, 2004

    --------------------------------------------------------------------------------------------------------------------------
    Totals                                  56,925                  $  16.40                   53,700                 886,249
    ==========================================================================================================================


        (1)     Includes 3,225 shares tendered at an average price of $17.92 per
                share in connection with option exercises

The Company's Board of Directors announced a stock buyback program in April 2001
authorizing the repurchase of 1,500,000 shares in the open market. Currently the
program does not have a predetermined expiration date.


                                       20


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None

ITEM 5.  OTHER INFORMATION

None

ITEM 6.  Exhibits

         Exhibit Number       Description
         --------------       -----------

         3.1                  Marine Products Corporation Articles of
                              Incorporation (incorporated herein by reference to
                              Exhibit 3.1 to the Registrant's Registration
                              Statement on Form 10 filed on February 13, 2001).

         3.2                  By-laws of Marine Products Corporation
                              (incorporated herein by reference to Exhibit 3.2
                              to the Registrant's Quarterly Report on Form 10-Q
                              filed on May 5, 2004).

         4                    Form of Stock Certificate (incorporated herein by
                              reference to Exhibit 4.1 to the Registrant's
                              Registration Statement on Form 10 filed on
                              February 13, 2001).

         10.1                 Form of Stock Option grant agreement

         10.2                 Form of Time Lapse Restricted Stock grant
                              agreement

         10.3                 Form of Performance Restricted Stock grant
                              agreement

         31.1                 Section 302 certification for Chief Executive
                              Officer

         31.2                 Section 302 certification for Chief Financial
                              Officer

         32.1                 Section 906 certifications for Chief Executive
                              Officer and Chief Financial Officer


                                       21


                  MARINE PRODUCTS CORPORATION AND SUBSIDIARIES


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                    MARINE PRODUCTS CORPORATION

                                    /s/ Richard A. Hubbell
                                    --------------------------------------------
Date: November 1, 2004              Richard A. Hubbell
                                    President and Chief Executive Officer
                                    (Principal Executive Officer)


                                    /s/ Ben M. Palmer
                                    --------------------------------------------
Date: November 1, 2004              Ben M. Palmer
                                    Vice President, Chief Financial Officer and
                                    Treasurer
                                    (Principal Financial and Accounting Officer)


                                       22