NASB FINANCIAL INC
10-K405, 1999-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: COOPERATIVE COMPUTING INC /DE/, 10-K405, 1999-12-29
Next: CIRO INTERNATIONAL INC, 10SB12G, 1999-12-29





                  Securities and Exchange Commission
                        Washington, DC  20549

                             FORM 10-K


[X]  Annual Report Pursuant to Section 13 OR 15(d) of the Securities
Exchange Act of 1934

              For the period ended    SEPTEMBER 30, 1999

                                 or

[ ] Transition Report pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934
         For the transition period from           to

             Commission File Number              0-24033


                        NASB FINANCIAL, INC.
        (Exact name of registrant as specified in its charter)

             Missouri                         43-1805201
(State or other jurisdiction of             (IRS  Employer
incorporation or organization)               Identification No.)

            12498 South 71 Highway, Grandview, Missouri  64030
           (Address of principal executive offices)    (Zip Code)

                              (816) 765-2200
            (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:  NONE

         Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock, $0.15 par value


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

    The aggregate market value of the voting stock held by non-
affiliates of the Registrant, based on the asking price of its Common
Stock on December 15, 1999, was approximately $107.0 million.

     As of December 15, 1999, there were issued and outstanding
8,914,438 shares of the Registrant's common stock.


                 DOCUMENTS INCORPORATED BY REFERENCE

1. Part II - Annual report to Stockholders for the Fiscal Year Ended
   September 30, 1999.
2. Part III - Proxy Statement for the 2000 Annual Meeting of
   Stockholders.




                                 PART I
ITEM 1.  BUSINESS
                           General Description

     NASB Financial, Inc. (the "Company") was formed in 1998 as a
unitary thrift holding company of North American Savings Bank, F.S.B.
("North American" or the "Bank").  The Bank is a federally chartered
stock savings bank, with its headquarters in the Kansas City area.  The
Bank began operating in 1927, and became a member of the Federal Home
Loan Bank ("FHLB") of Des Moines in 1940.  Its customer deposit
accounts are insured by the Savings Association Insurance Fund
("SAIF"), a division of the Federal Deposit Insurance Corporation
("FDIC").  The Bank converted to a stock form of ownership in
September, 1985.

     The Bank's market area includes the counties of Jackson, Cass,
Clay, Buchanan, Andrew, and Lafayette in Missouri, and Johnson and
Wyandotte counties in Kansas.  The Bank currently has eight customer
deposit offices including one in Leawood, Kansas, and one each in
Grandview, Lee's Summit, Independence, Harrisonville, Gladstone, and St.
Joseph in Missouri.  North American also operates loan production
offices in Lee's Summit, St. Louis, St. Charles and Springfield in
Missouri, in Swansea, Illinois, Des Moines, Iowa, and Topeka and
Overland Park in Kansas.  The economy of the Kansas City area is
diversified with major employers in agribusiness, greeting cards,
automobile production, transportation, telecommunications, and
government.

     The Bank's principal business is to attract deposits from the
general public and to originate real estate loans, other loans and
short-term investments.  The Bank obtains funds mainly from deposits
received from the general public, sales of loans and loan
participations, advances from the FHLB and other borrowings, and
principal repayments on loans and mortgage-backed securities ("MBS").
The Bank's primary sources of income include interest on loans, interest
on MBS, customer service fees, and mortgage banking fees.  Its primary
expenses are interest payments on customer deposit accounts and
borrowings and normal operating costs.

YEAR-END WEIGHTED AVERAGE YIELDS AND RATES
     The following table presents the year-end balances of interest-
earning assets and interest-costing liabilities with weighted average
yields and rates.  Balances and weighted average yields include all
accrual and non-accrual loans.  Dollar amounts are expressed in
thousands.

                                       As of 9/30/99
                                  ----------------------
                                                 Yield/
                                     Balance      Rate
                                  ----------------------
Interest-earning assets:
  Loans                            $ 749,572     8.28%
  Mortgage-backed securities          29,083     6.04%
  Investments                         13,317     7.49%
  Bank deposits                        7,317     4.86%
                                  ----------------------
    Total earning assets             799,289     8.15%
Non-earning assets                    26,448   ---------
                                  -----------
      Total                        $ 825,737
                                  ===========

Interest-costing liabilities:
  Customer deposit accounts        $ 565,463     4.83%
  FHLB advances                      168,088     5.51%
  Other borrowings                       150     7.50%
                                  ----------------------
    Total costing liabilities        733,701     4.99%
Non-costing liabilities               13,355   ---------
Stockholders' equity                  78,681
                                  -----------
      Total                        $ 825,737
                                  ===========
Net earning balance                 $ 65,588
                                  ===========
Earning yield less costing rate                  3.16%
                                               =========


                                      As of 9/30/98
                                  ----------------------
                                                 Yield/
                                     Balance      Rate
                                  ----------------------
Interest-earning assets:
  Loans                            $ 658,357     8.09%
  Mortgage-backed securities          41,689     6.57%
  Investments                         13,170     7.81%
  Bank deposits                           --       --
                                  ----------------------
    Total earning assets             713,216     7.99%
Non-earning assets                    22,838   ---------
                                  -----------
      Total                        $ 736,054
                                  ===========

Interest-costing liabilities:
  Customer deposit accounts        $ 545,504     5.04%
  FHLB advances                      109,210     5.77%
  Other borrowings                       200     7.50%
                                  ----------------------
    Total costing liabilities        654,914     5.16%
Non-costing liabilities               11,307   ---------
Stockholders' equity                  69,833
                                  -----------
      Total                        $ 736,054
                                  ===========
Net earning balance                 $ 58,302
                                  ===========
Earning yield less costing rate                  2.83%
                                               =========


                                      As of 9/30/97
                                  ----------------------
                                                 Yield/
                                     Balance      Rate
                                  ----------------------
Interest-earning assets:
  Loans                            $ 636,742     8.16%
  Mortgage-backed securities          51,279     7.16%
  Investments                         22,152     6.80%
  Bank deposits                          513     5.31
                                  ----------------------
    Total earning assets             710,686     8.05%
Non-earning assets                    22,778   ---------
                                  -----------
      Total                        $ 733,464
                                  ===========

Interest-costing liabilities:
  Customer deposit accounts        $ 520,544     5.29%
  FHLB advances                      143,226     6.03%
  Other borrowings                     1,680     6.22%
                                  ----------------------
    Total costing liabilities        665,450     5.45%
Non-costing liabilities                8,818   ---------
Stockholders' equity                  59,196
                                  -----------
      Total                        $ 733,464
                                  ===========
Net earning balance                 $ 45,236
                                  ===========
Earning yield less costing rate                  2.60%
                                               =========

                                   1
<PAGE>


RATIOS
     The following table sets forth, for the periods indicated, the
Company's return on assets (net income divided by average total assets),
return on equity (net income divided by average equity), and equity-to-
assets ratio (average equity divided by average total assets).

                                   Year ended September 30,
                            ---------------------------------------
                              1999    1998    1997    1996    1995
                            ---------------------------------------
Return on average assets      1.65%   1.85%   1.53%   1.14%   1.41%
Return on average equity     17.37%  21.06%  20.07%  15.89%  20.05%
Equity to asset ratio         9.53%   8.78%   8.07%   7.19%   7.04%
Dividend payout ratio        21.11%  15.63%  15.38%  17.51%  10.15%


     The following table sets forth the amount of cash dividends per
share paid on the Company's common stock during the months indicated.

                               Calendar year
             -----------------------------------------------
                1999     1998     1997     1996     1995
             -----------------------------------------------
February      $ 0.08    0.0625    0.05  0.0390625  0.03125
May             0.08    0.0625    0.05  0.0390625  0.03125
August          0.08    0.0625    0.05  0.0390625  0.03125
November        0.08    0.0625    0.05  0.0390625  0.03125



                            ASSET ACTIVITIES

LENDING ACTIVITIES
     The Bank, like most other savings institutions, has traditionally
concentrated its lending activities on mortgage loans secured by
residential property and, to a lesser extent, commercial property.  The
residential mortgage loan originations have predominantly long-term
fixed and adjustable rates.  The Bank also has a portfolio of mortgage
loans that are secured by multifamily, construction, development, and
commercial real estate properties.  The remaining part of North
American's loan portfolio consists of non-mortgage commercial loans and
installment loans.  The following table presents the Bank's total loans
receivable, held for investment plus held for sale, for the periods
indicated.  The related discounts, premiums, deferred fees and loans-in-
process accounts are excluded.  Dollar amounts are expressed in
thousands.

<TABLE>
<CAPTION>


	                                                                September 30,
                                 --------------------------------------------------------------------------
                                        1999           1998           1997           1996           1995
                                    Amount Pct.    Amount Pct.    Amount Pct.    Amount Pct.    Amount Pct.
                                  -------------   ------------   ------------   ------------   ------------
<S>                              <C>      <C>   <C>      <C>   <C>      <C>   <C>      <C>   <C>      <C>
Mortgage loans:
 Permanent Loans on:
  Residential properties         $ 430,635  50    455,503  61    450,240  64    427,458  64    343,659  67
  Business properties              153,549  18     79,460  11     92,477  13    102,286  15     87,187  17
  Partially guaranteed by VA or
    insured by FHA                  34,945   4     25,533   3     25,790   4     49,308   7     12,269   2
  Construction and development     197,041  23    150,729  20    102,131  14     62,881  10     38,459   8
                                  -------------   ------------   ------------   ------------   ------------
     Total mortgage loans          816,170  95    711,225  95    670,638  95    641,933  96    481,574  94
Commercial loans                     4,335  --      7,225   1     10,973   2     14,668   2     21,444   4
Installment loans to individuals    41,737   5     28,524   4     22,071   3     12,305   2      9,177   2
                                  -------------   ------------   ------------   ------------   ------------
                                 $ 862,242 100    746,974 100    703,682 100    668,906 100    512,195 100
                                  =============   ============   ============   ============   ============


</TABLE>

                                    2
<PAGE>

     The following table sets forth information at September 30, 1999,
regarding the dollar amount of loans maturing in the Bank's portfolio
based on their contractual terms to maturity.  Demand loans, which have
no stated schedule of repayment and no stated maturity, are reported as
due in one year or less.  Scheduled repayments are reported in the
maturity category in which the payment is due.  As of September 30,
1999, net real estate loans totaled 85% of the Bank's assets.  Dollar
amounts are expressed in thousands.

                                           2001
                                         Through    After
                                 2000      2004      2005        Total
                              ------------------------------------------
Mortgage Loans:
  Permanent:
   - at fixed rates          $  3,006    14,996    281,945      299,947
   - at adjustable rates        1,464     4,536    313,182      319,182
Construction and development:
   - at fixed rates             7,687     9,477      3,065       20,229
   - at adjustable rates      139,022    33,990      3,800      176,812
                              ------------------------------------------
Total mortgage loans          151,179    62,999    601,992      816,170
Commercial loans                  554        89      3,692        4,335
Installment loans to
  Individuals                   3,392    10,788     27,557       41,737
                              ------------------------------------------
     Total loans receivable  $155,125    73,876    633,241      862,242
                              ==========================================

RESIDENTIAL REAL ESTATE LOANS
     The Bank offers a range of residential loan programs.  At September
30, 1999, approximately 54% of total loans receivable were permanent
loans on residential properties.  Also, the Bank is authorized to
originate loans guaranteed by the Veteran's Administration ("VA") and
loans insured by the Federal Housing Administration ("FHA").  As of
September 30, 1999, approximately $34.9 million or 4% of the Bank's
total loans were insured by the FHA or VA.

     The Bank's residential loans come from several sources.  The loans
that the Bank originates are generally a result of direct solicitations
of real estate brokers, builders, or developers.  North American
periodically purchases real estate loans from other savings institutions
or mortgage bankers.  Loan originations and purchases must be approved
by various levels of management and, depending on the loan amount, are
subject to ratification by the Board of Directors.

     At the time a potential borrower applies for a single family
residential mortgage loan, it is designated as either a portfolio loan,
which is held for investment and carried at amortized cost, or a loan
held-for-sale in the secondary market and carried at the lower of cost
or fair value.  All the loans on single family property that the Bank
holds for sale conform to secondary market underwriting criteria
established by the Federal Home Loan Mortgage Corporation ("FHLMC")
and the Federal National Mortgage Association ("FNMA").  All loans
originated, whether held for sale or held for investment, conform to
internal underwriting guidelines, which consider a property's loan-to-
value ratio and the borrower's ability to repay the loan.

CONSTRUCTION AND DEVELOPMENT LOANS
     Construction and land development loans are offered to
owner/occupants, to persons building a residence for seasonal use or for
investment purposes, and to builders/developers who build properties to
be sold.  As of September 30, 1999, approximately 23% of the Bank's
total loans receivable were construction and development loans.
Construction loans are originated at interest rates that adjust daily
based on a pre-determined percentage above the prime lending rate.  Most
construction loans are due and payable within one year or else converted
to a permanent loan.  In some cases extensions are permitted if payments
are current and the construction has continued satisfactorily.  Land
acquisition and development loans for the purpose of developing raw land
into residential or commercial property typically have three-year terms
at floating interest rates.

                                    3

<PAGE>

     The Bank's requirements for a construction loan are similar to
those of a mortgage on an existing residence.  In addition, the borrower
must submit accurate plans, specifications, and cost projections of the
property to be constructed.  North American's staff performs periodic
inspections of each property during construction to ensure adequate
progress is achieved before scheduled loan disbursements are made.

COMMERCIAL REAL ESTATE LOANS
     The Bank purchases and originates several different types of
commercial real estate loans.  As of September 30, 1999, commercial real
estate loans on business properties were $153.5 million or 18% of the
Bank's total loan portfolio.  Permanent multifamily mortgage loans on
properties of 5 to 36 dwelling units have a 50% risk-weight for risk-
based capital requirements if they have an initial loan-to-value ratio
of not more than 80% and if their annual average occupancy rate exceeds
80%.  All other performing commercial real estate loans have 100% risk-
weights.

CONSUMER LOANS
     As of September 30, 1999, consumer installment loans and lease
financing to individuals represented approximately 5% of loans
receivable.  These loans consist primarily of loans on savings accounts
and consumer lines of credit that are secured by a customer's equity in
their primary residence.  During fiscal 1997, the Bank began offering
more traditional consumer loan products in an effort to provide a wider
range of banking products to its customers.

SALES OF MORTGAGE LOANS
     The Bank is an active seller of loans in the national secondary
mortgage market.  A portion of loans originated are sold to various
investors along with the rights to service the loans (servicing
released).  Another portion are originated for sale with loan servicing
rights kept by the Bank (servicing retained).  At the time of each loan
commitment, management decides if the loan will be held in portfolio or
sold and, if sold, which investor is appropriate.  During fiscal 1999,
the Bank sold $108.9 million in loans with servicing released.

     The Bank records loans held for sale at the lower of cost or
estimated fair value, and any adjustments made to record them at
estimated fair value are made through the income statement.  As of
September 30, 1999, the Bank had loans held for sale with a carrying
value of $92.2 million, which included $0.4 million in commercial
residential loans that are insured by the FHA.  The Bank holds options
to put these loans back to the FHA during specified periods in the
future.  Management plans to exercise the options if future market
conditions are favorable, which precludes management's intention to hold
them to maturity.

CLASSIFIED ASSETS, DELINQUENCIES, AND ALLOWANCE FOR LOSS
     Classified Assets.  In accordance with the asset classification
system outlined by the Office of Thrift Supervision ("OTS"), North
American's problem assets are classified as either "substandard,"
"doubtful," or "loss."

     An asset is considered substandard if it is inadequately protected
by the borrower's current net worth, the borrower's ability to repay, or
the value of collateral.  Substandard assets include those characterized
by the distinct possibility that the insured institution will sustain
some loss if the deficiencies are not corrected.  Assets classified as
doubtful have the same weaknesses of those classified as substandard
with the added characteristic that the weaknesses present make
collection or liquidation in full, on the basis of currently existing
facts, conditions, and values, highly questionable and improbable.
Assets classified as loss are considered uncollectible and of such
little value that their existence without establishing a specific loss
reserve is not warranted.

     When the Bank classifies a problem asset, it establishes a specific
loss allowance needed to reduce its book value to the present value of
the expected future cash flows discounted at the loan's initial
effective interest rate, or as a practical expedient, to the loan's
observable market price or the fair value of the collateral, if the loan
is dependent on collateral.  In addition, general valuation allowances
("GVA") are established by management.  GVA represents allowances that
recognize inherent risks associated with lending activities but have not
yet been allocated to particular assets.  When the Bank classifies all
or part of problem assets as loss, it establishes a specific loss
allowance equal to 100% of the loss classification.  The OTS reviews
North American's asset classification during each examination and can
require changes to asset classifications, specific loss allowances, GVA,
and loan loss provision.

                                    4
<PAGE>

     Each month, management reviews the problem loans in its portfolio
to determine whether changes to the asset classifications or allowances
are needed.  The following table summarizes the Bank's classified
assets.  Dollar amounts are expressed in thousands.

                                         As of September 30,
                             -----------------------------------------
                                 1999    1998    1997    1996    1995
                             -----------------------------------------
Asset Classification
  Substandard                $ 12,287  10,772  10,263   9,482   8,844
  Doubtful                         --       8      12      15      17
  Loss                          2,738   1,956   2,944   2,967   2,716
                             -----------------------------------------
    Total Classified           15,025  12,736  13,219  12,464  11,577
Allowance for loan/REO
  Losses                       (7,960) (7,701) (7,952) (7,551) (7,060)
                             -----------------------------------------
   Net classified assets     $  7,065   5,035   5,267   4,913   4,517
                             =========================================
   Net classified to total
     classified assets             47%     40%     40%     39%     39%


     When a loan becomes 90 days past due, the Bank stops accruing
interest and establishes a reserve for the interest accrued-to-date.
The following table summarizes non-performing assets, troubled debt
restructurings, and real estate acquired through foreclosure or in-
substance foreclosure.  Dollar amounts are expressed in thousands.

                                     September 30,
                              1999    1998    1997    1996    1995
                           ------------------------------------------
Total Assets              $ 825,797 736,054 733,464 711,088 641,838

Non-accrual loans         $   4,074   3,854   3,679   3,303     985
Troubled debt
  Restructurings              4,004   6,031  10,051  11,766  14,312
Net real estate and
  other assets acquired
  through foreclosure         2,702   3,232   4,184   4,377   4,462
                           ------------------------------------------
     Total                $  10,780  13,117  17,914  19,446  19,759
                           ==========================================
Percent of total assets        1.31%   1.78%   2.44%   2.73%   3.08%
                           ==========================================


     Delinquencies.  The following table summarizes delinquent loan
information.

                      As of September 30, 1999
- -----------------------------------------------------------------------
                         Number of                       Percent of
Loans delinquent for       Loans           Amount       Total Loans
- -----------------------------------------------------------------------
30 to 89 days               162          $  4,957           0.6%
90 or more days              73             3,978           0.5%
                        -----------       -----------------------------
    Total                   235          $  8,935           1.1%
                        ===========       =============================


                      As of September 30, 1998
- -----------------------------------------------------------------------
                         Number of                       Percent of
Loans delinquent for       Loans           Amount       Total Loans
- -----------------------------------------------------------------------
30 to 89 days                86          $  4,848           0.7%
90 or more days              48             3,854           0.6%
                        -----------       -----------------------------
    Total                   134          $  8,702           1.3%
                        ===========       =============================


                                    5

<PAGE>


     The effect of non-performing loans on interest income for fiscal
year 1999 is presented below.  Dollar amounts are expressed in
thousands.

Principal amount of non-performing loans
    as of September 30, 1999                        $  4,074
                                                     ========
Gross amount of interest income that would
    have been recorded during fiscal 1999 if
    these loans had been performing                 $    373
Actual amount included in interest income for
    fiscal 1999                                          125
                                                     --------
Interest income not recognized on non-performing
    loans                                           $    248
                                                     ========


     Allowance for loss.  Management records a provision for estimated
loan losses in an amount sufficient to cover current net charge-offs and
potential future losses based on an analysis of risks inherent in the
loan portfolio.  Management continually monitors the performance of the
loan portfolio and establishes specific loss allowances when warranted.
Specifically, when it appears that a property and borrower are no longer
capable of full repayment, management establishes a specific loss
allowance to reduce the loan's book value to fair value based on the
anticipated results of collections.  In addition, management establishes
a GVA through charges to the provision for loan loss based on an
assessment of the portfolio's credit risk, other than specifically
identified problem loans.  Management attempts to maintain a GVA
proportionate to the level of risk in the Bank's performing loan
portfolio.

     The following table sets forth the activity in the allowance for
loan losses.  Dollar amounts are expressed in thousands.

                                          September 30,
                              -----------------------------------------
                                 1999    1998    1997    1996    1995
                              -----------------------------------------
Balance at beginning of year  $ 6,405   6,272   5,836   5,484   6,285
Total provisions                  300      64     477     633    (749)
Recoveries (charge-offs)          (34)     69     (41)   (281)    (52)
                              -----------------------------------------
Balance at end of year        $ 6,671   6,405   6,272   5,836   5,484
                              =========================================


     The following table is a summary of quarterly loss provisions for
the years ended September 30.  Dollar amounts are expressed in
thousands.

1999 1998
                            ---------------------
1st quarter provision       $  75            6
2nd quarter provision          75          308
3rd quarter provision          75           75
4th quarter provision          75         (325)
                            ---------------------
    Total                   $ 300           64
                            =====================


     During the fourth quarter of fiscal 1998, management  booked a
recovery of losses on loans after a periodic analysis of the Bank's GVA
on loans showed the Bank to be over reserved.  The excess GVA was
accumulated as a result of several recoveries on residential loans
during that quarter.

REAL ESTATE ACQUIRED THROUGH FORECLOSURE
     The Bank's staff attempts to contact borrowers who fail to make
scheduled payments, generally after a payment is more than 15 days past
due.  In most cases, delinquencies are cured promptly.  If a delinquency
exceeds 90 days, North American will implement measures to remedy the
default, such as accepting a voluntary deed for the property in lieu of
foreclosure or commencing a foreclosure action.  If a foreclosure
occurs, the property is classified as real estate owned ("REO") until
the property is sold.  North American sometimes finances the sale of
foreclosed real estate ("loan to facilitate").  Loans to facilitate
may involve a reduced down payment, a reduced rate, or a longer term
than the Bank's typical underwriting standards.


                                    6
<PAGE>

     If a loan has a specific loss reserve at the time it is foreclosed,
the specific reserve is netted against the loan balance in recording the
foreclosed loan as REO.  Management records a provision for losses on
REO when, subsequent to foreclosure, the estimated net realizable value
of a repossessed asset declines below its book value.  The following
table sets forth activity in the allowance for loss on REO.  Dollar
amounts are expressed in thousands.

                                           September 30,
                               -----------------------------------------
                                  1999    1998    1997    1996    1995
                               -----------------------------------------
Beginning allowance for loss   $ 1,336   1,680   1,715   1,576   1,574
Provisions                          --  (1,987)   (172)      3     203
Net recoveries (charge-offs)       (47)  1,643     137     136    (201)
                               -----------------------------------------
Allowance for loss at year-end $ 1,289   1,336   1,680   1,715   1,576
                               =========================================


SECURITIES AND MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE
     In accordance with  SFAS No. 115, "Accounting for Certain
Investments in Debt and Equity Securities," management classifies debt
securities as available for sale if the Bank does not have the intention
and ability to hold it until maturity.  Assets available for sale are
carried at estimated fair value, with all fair value adjustments
recorded in a separate component of stockholders' equity.  The Bank does
not actively trade in derivative financial instruments and management
does not currently use derivative financial instruments for interest
rate risk management or to accomplish any hedging strategies.

MORTGAGE-BACKED SECURITIES HELD TO MATURITY
     The Bank's MBS portfolio consists primarily of securities issued by
the FHLMC, FNMA, and Government National Mortgage Association
("GNMA").  As of September 30, 1999, the Bank had $3.3 million in
fixed rate and $5.5 million in balloon and adjustable rate mortgage-
backed securities ("MBS") issued by these agencies.  The Bank also had
$1.1 million in CMO bonds and $4.5 million in other asset-backed
securities held to maturity.

INVESTMENT SECURITIES
     As of September 30, 1999, the Bank held no investment security from
a single issuer for which the market value exceeded 10% of the Bank's
stockholders' equity.

SOURCE OF FUNDS
     In addition to customer deposits, the Bank obtains funds from loan
and MBS repayments, sales of loans held-for-sale and securities
available-for-sale, investment maturities, FHLB advances, and other
borrowings.  Loan repayments, as well as the availability of customer
deposits, are influenced significantly by the level of market interest
rates.  Borrowings may be used to compensate for insufficient customer
deposits or to support expanded loan and investment activities.

CUSTOMER DEPOSITS
     The following table sets forth the composition of various types of
customer deposit accounts.  Dollar amounts are expressed in thousands.

<TABLE>
<CAPTION>

                                                              September 30,
                              ----------------------------------------------------------------------------
                                  1999            1998            1997          1996            1995
                              ------------    ------------    ------------    ------------    ------------
                               Amount Pct.     Amount Pct.     Amount Pct.     Amount Pct.     Amount Pct.
                              ------------    ------------    ------------    ------------    ------------
<S>                          <C>     <C>     <C>     <C>     <C>     <C>      <C>    <C>     <C>     <C>
Type of Account and Rate:
Demand deposit accounts	    $  57,987  10	     60,803  11      51,934  10      43,073   8      48,919   9
Savings accounts               85,758  15      78,991  14      70,457  13      63,495  11      54,438  10
Money market demand accounts    7,004   1       8,276   2       9,723   2      19,560   4      19,183   4
Certificates of deposit       414,714  74     397,434  73     388,430  75     373,503  77     407,088  77
                             -------------    ------------    ------------    ------------    ------------
                            $ 565,463 100     545,504 100     520,544 100     499,631 100     529,628 100
                             =============    ============    ============    ============    ============
Weighted average interest rate   4.83%           5.04%           5.29%           5.29%           5.49%



</TABLE>

                                    7
<PAGE>

     The following table presents the deposit activities at the Bank.
Dollar amounts are expressed in thousands.

                             For the years ended September 30,
                     -------------------------------------------------
                        1999      1998      1997      1996      1995
                     -------------------------------------------------
Deposit receipts    $ 741,718   582,168   540,220   473,035   586,266
Withdrawals           744,325   576,831   537,489   485,992   557,424
                     -------------------------------------------------
Deposit receipts
  and purchases in
  Excess of (less
  than) withdrawals    (2,607)    5,337     2,731   (12,957)   28,842
Deposits sold              --        --        --   (36,225)       --
Interest credited      22,566    19,623    18,182    19,185    17,119
                     -------------------------------------------------
    Net increase
      (decrease)     $ 19,959    24,960    20,913   (29,997)   45,961
                     =================================================
Balance at end
  of year            $ 565,463  545,504   520,544   499,631   529,628
                     =================================================


     Customers who wish to withdraw certificates of deposit prior to
maturity are subject to a penalty for early withdrawal.

FHLB ADVANCES AND OTHER BORROWINGS
     FHLB advances are an important source of borrowing for North
American.  The FHLB functions as a central reserve bank providing credit
for thrifts and other member institutions.  As a member of the FHLB,
North American is required to own stock in the FHLB of Des Moines and
can apply for advances, collateralized by the stock and certain types of
residential mortgages, provided that certain standards related to
credit-worthiness are met.

     The Bank has historically relied on customer deposits and loan
repayments as its primary sources of funds.  Advances are sometimes used
as a funding supplement, particularly when management determines that it
can profitably invest the advances over their term.  During fiscal 1999,
the Bank borrowed an additional $259 million in advances and as of
September 30, 1999, had a balance of $168.1 million (23% of total
liabilities) of advances from the FHLB.

     The following table presents, for the periods indicated, certain
information as to the Bank's advances from the FHLB and other
borrowings.  Dollar amounts are expressed in thousands.

                                As of September 30,
                   --------------------------------------------------
                      1999      1998      1997      1996      1995
                   --------------------------------------------------
FHLB advances     $ 168,088   109,210   143,226   145,242    50,258
Other notes payable     150       200     1,680     1,565     1,690
                  --------------------------------------------------
   Total          $ 168,238   109,410   144,906   146,807    51,948
                  ==================================================
Weighted average
   rate                5.51%     5.77%     6.03%     6.00%     6.63%
                  ==================================================

     As of September 30, 1999, the Bank had no category of short-term
borrowings for which the average balance outstanding during the year was
more than stockholders' equity.


                            OTHER ACTIVITIES

SERVICE CORPORATION ACTIVITIES
     The Financial Institutions Reform, Recovery and Enforcement Act
("FIRREA") substantially limits the types of service corporation
activities permissible by the Bank.  North American's service
corporation, Nor-Am, was incorporated in 1972.  Nor-Am sells tax-
deferred annuities and mutual funds through the Bank's branch offices
and credit life and disability insurance to loan customers.

                                    8
<PAGE>

                           OTHER INFORMATION
EMPLOYEES
     As of September 30, 1999, the Bank and its subsidiaries had 322
employees.  Management considers its relations with the employees to be
excellent.

     The Bank currently maintains a comprehensive employee benefit
program including a qualified pension plan, hospitalization and major
medical insurance, paid vacations, paid sick leave, long-term disability
insurance, life insurance, and reduced loan fees for employees who
qualify.  The Bank's employees are not represented by any collective
bargaining group.

COMPETITION
     The Bank, like other savings institutions, is operating in a
changing environment.  Non-depository financial service companies such
as securities dealers, insurance agencies, and mutual funds have become
competitors for retail savings and investments.  In addition to offering
competitive interest rates, a savings institution can attract customer
deposits by offering a variety of services and convenient office
locations and business hours.  Mortgage banking/brokerage firms compete
for the residential mortgage business.  The primary factors in competing
for loans are interest rates and rate adjustment provisions, loan
maturity, loan fees, and the quality of service to borrowers and
brokers.

                               REGULATION
GENERAL
     Federal savings institutions are members of the FHLB System and
their deposits are insured by the SAIF, a division of the Federal
Deposit Insurance Corporation ("FDIC").  They are subject to extensive
regulation by the OTS as the chartering authority and now, since the
passage of the FIRREA, the FDIC.  SAIF insured institutions are limited
in the transactions in which they may engage by statute and regulation,
which in certain instances may require an institution to conform with
regulatory standards or to receive prior approval from regulators.
Institutions must also file periodic reports with these government
agencies regarding their activities and their financial condition.  The
OTS and FDIC make periodic examinations of the Bank to test compliance
with the various regulatory requirements.  If it is deemed appropriate,
the FDIC can require a re-valuation of the Bank's assets based on
examinations and they can require the Bank to establish specific
allowances for loss that reflect any such re-valuation.  This
supervision and regulation is intended primarily for the protection of
depositors.  Savings institutions are also subject to certain reserve
requirements under Federal Reserve Board regulations.

     The enforcement provisions of the Federal Deposit Insurance Act
("FDI Act") are applicable to savings institutions and savings and
loan holding companies.  While the OTS is primarily responsible for
enforcing those provisions, the FDIC also has authority to impose
enforcement action on savings institutions in certain situations.  The
jurisdiction of the FDI Act's enforcement powers cover all "insured-
related parties" including stockholders, attorneys, appraisers and
accountants who knowingly or recklessly participate in wrongful action
likely to have an adverse effect on an insured institution.  Regulators
have broad flexibility to impose enforcement action on an institution
that fails to comply with its regulatory requirements, particularly with
respect to the capital requirements.  Possible enforcement action ranges
from requiring a capital plan, restricting operations, or terminating
deposit insurance.  The FDIC can recommend to the director of the OTS
(the "Director") enforcement action, and if action is not taken by the
Director, the FDIC has the authority to compel such action under certain
circumstances.

FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991
("FDICIA")
     Key provisions of FDICIA allow the Bank Insurance Fund ("BIF") of
the FDIC to increase its borrowing from the Treasury Department.  The
BIF can also borrow up to 90% of the fair market value of its assets to
provide working capital.  These borrowed funds will be repaid from
assessments on the banking industry.

     The FDICIA required the FDIC to formulate safety and soundness
standards, effective December 31,1993.  The standards address matters
such as underwriting and documentation standards, internal controls and
audit systems, interest rate risk, and compensation and other employee
benefits.

                                    9
<PAGE>

FEDERAL HOME LOAN BANKING SYSTEM
     The Bank is a member of the FHLB System, which consists of 12
regional Federal Home Loan Banks each subject to OTS supervision and
regulation.  The FHLBs provide a central credit facility for member
institutions.  The Bank, as a member of the FHLB of Des Moines, is
required to hold shares of capital stock of the FHLB in an amount equal
to at least 1% of the aggregate principal amount of its unpaid
residential mortgage loans, home purchase contracts and similar
obligations at the beginning of each year, or 1/20 of its advances from
the FHLB of Des Moines, whichever is greater.  The Bank complies with
this requirement and holds stock in the FHLB of Des Moines at September
30, 1999, of $8.4 million.  FHLB advances must be secured by specified
types of collateral.  Also, standards of community investment and
community service must be met by members that apply for FHLB advances.

LIQUIDITY
     As a member of the FHLB System, the Bank is required to maintain an
average balance of liquid assets equal to a monthly average of not less
than a specified percentage of its net withdrawable deposit accounts
plus short-term borrowings.  This liquidity requirement, which is
currently 5%, may be changed from time to time by the OTS to an amount
within the range of 4% to 10%, depending on economic conditions and the
savings flows of member banks.  Federal regulations also require each
member institution to maintain an average daily balance of short-term
liquid assets at a specified percentage (currently 1%) of the total of
its net withdrawable savings accounts and borrowings payable in one year
or less.  Monetary penalties may be imposed for failure to meet
liquidity requirements.  The Bank's average liquidity for the month of
September 1999 was 11.5%.

INSURANCE ON CUSTOMER DEPOSIT ACCOUNTS
     The SAIF insures the Bank's deposit accounts to a maximum of
$100,000 for each insured member.  Deposit premiums are determined using
a Risk-Related premium Schedule ("RRPS"), a matrix which places each
insured institution into one of three capital groups and one of three
supervisory subgroups.  The capital groups are an objective measure of
risk based on regulatory capital calculations and include well
capitalized, adequately capitalized, and undercapitalized.  The
supervisory subgroups (A, B, and C) are more subjective and are
determined by the FDIC based on recent regulatory examinations.  Member
institutions are eligible for reclassification every six months.

     On September 30, 1996, the Deposit Insurance Funds Act of 1996
("Funds Act") was signed into law.  The Funds Act outlined a one-time
assessment of 65.7 basis points of insured deposits, which was used to
increase the SAIF to 1.25% of total insured deposits.  Beginning January
1, 1997, annual deposit insurance premiums range from 0 to 27 basis
points of insured deposits based on where an institution fits on the
RRPS.  North American is considered to be "well capitalized" and has
been placed in the most favorable capital subgroup.  In addition to
deposit insurance premiums, SAIF-insured institutions are currently
assessed a premium of 0.059% of insured deposits, which is used to
service the interest on the Financing Corporation ("FICO") debt.

     The FDIC has authority to conduct examinations of, require
reporting of, and initiate enforcement actions against a thrift.
Regardless of an institution's capital level, insurance of deposits may
be terminated by the FDIC upon a finding that the institution has
engaged in unsafe or unsound practices, is in an unsafe or unsound
condition to continue operations, or has violated any applicable law,
regulation, rule, order or condition imposed by the FDIC or the OTS.

REGULATORY CAPITAL REQUIREMENTS
	Regulations require that thrifts maintain minimum levels of
regulatory capital, which are at least as stringent as those imposed on
national banks by the Office of the Comptroller of the Currency
("OCC").

     Leverage Limit.  The leverage limit requires that a thrift maintain
"core capital" of at least 4% of its adjusted tangible assets.
"Core capital" includes (i) common stockholders' equity, including
retained earnings; non-cumulative preferred stock and related earnings;
and minority interest in the equity accounts of consolidated
subsidiaries, minus (ii) those intangibles (including goodwill) and
investments in and loans to subsidiaries not permitted in computing
capital for national banks, plus (iii) certain purchased mortgage
servicing rights and certain qualifying supervisory goodwill.  At
September 30, 1999, the Bank had no supervisory goodwill and none of the
Bank's servicing rights were deducted from its regulatory capital.  At
September 30, 1999, the Bank's core capital ratio was 9.0%

                                    10
<PAGE>

     Tangible Capital Requirement.  The tangible capital requirement
mandates that a thrift maintain tangible capital of at least 1.5% of
tangible assets.  For the purposes of this requirement, adjusted total
assets are generally calculated on the same basis as for the leverage
ratio requirement.  Tangible capital is defined in the same manner as
core capital, except that all goodwill and certain other intangible
assets must be deducted.  As of September 30, 1999, North American's
regulatory tangible capital was 8.8% of tangible assets.

     Risk-Based Capital Requirement.  The OTS's standards require that
institutions maintain risk-based capital equal to at least 8% of risk-
weighted assets.  Total risk-based capital includes core capital plus
supplementary capital.  In determining risk-weighted assets, all assets
including certain off-balance-sheet items are multiplied by a risk
weight factor from 0% to 100%, based on risk categories assigned by the
OTS.  The RRPS categorizes bank risk-based capital ratio over 10% as
well capitalized, 8% to 10% as adequately capitalized, and under 8% as
undercapitalized.  As of September 30, 1999, the Bank's current risk-
based regulatory capital was 13.3% of risk-weighted assets.

     Interest Rate Risk Rule.  The OTS has adopted a rule, which
requires that thrifts with a "greater than normal" level of interest
rate exposure to deduct amounts from their total capital for the purpose
of calculating the risk-based capital requirement.  The deduction is an
amount equal to one-half of the difference between an institution's
measured exposure and the "normal" exposure level (i.e., 2% of the
estimated economic value of the institution's assets).  The rule
measures interest rate risk as the decline in Net Portfolio Value that
would result from a 200 basis point increase or decrease in market
interest rates.  The rule sets forth a description of valuation
methodologies for assets, liabilities, and off-balance sheet items.
Although the interest rate component was originally scheduled to become
effective by December 31, 1994, the OTS has notified institutions to
delay implementation until further notice.

OTS ASSESSMENTS
     The OTS has a sliding scale assessment formula to provide funding
for its operations.  Troubled savings associations are charged a
"premium assessment" at a rate of 50% higher than non-troubled savings
associations at the same level of assets.  Non-troubled institutions are
charged "general assessments."  The changes in assessment fees reflect
the increased supervisory attention that troubled institutions require
from the OTS, which in turn increases the cost of regulation and
examinations.

EQUITY RISK INVESTMENTS
     OTS regulations limit the aggregate amount that an insured
institution may invest in real estate, service corporations, equity
securities, and nonresidential construction loans and loans with loan-
to-value ratios greater than 80%.  Under the regulations, savings
associations which meet their minimum regulatory capital requirements
and have tangible capital of less than 6% of total liabilities may make
aggregate equity risk investments equal to the greater of 3% of assets
or two and one-half times their tangible capital.  Savings associations
that meet their minimum regulatory capital requirements and have
tangible capital equal to or greater than 6% of total liabilities may
make aggregate equity risk investments of up to three times their
tangible capital.

LOANS TO ONE BORROWER
     FIRREA prohibits an institution from investing in any one real
estate project in an amount in excess of the applicable loans-to-one-
borrower limit, which is an amount equal to 15% of unimpaired capital on
an unsecured basis and an additional amount equal to 10% of unimpaired
capital and surplus if the loan is secured by certain readily marketable
collateral.  Renewals that exceed the loans-to-one-borrower limit are
permissible if the original borrower remains liable for the debt and no
additional funds are disbursed.  As of September 30, 1999, North
American had no loans that exceeded its loans-to-one-borrower limit.

INVESTMENT IN SUBSIDIARIES
     Investments in and extensions of credit to subsidiaries not engaged
in activities permissible for national banks must generally be deducted
from capital.  As of September 30, 1999, the Bank did not have any
investments in or advances to subsidiaries engaged in activities not
permissible for national banks.

                                    11
<PAGE>

FEDERAL RESERVE SYSTEM
     Regulations require that institutions maintain reserves of 3%
against transaction accounts up to a specified level and an initial
reserve of 10% against that portion of total transaction accounts in
excess of such amount.  In addition, an initial reserve of 3% must be
maintained on non-personal time deposits, which include borrowings with
maturities of less than four years.  Such reserves are non-interest
bearing.  These percentages are subject to change by the Federal Reserve
Board.  The balance maintained to meet these reserve requirements may
also be used to satisfy the liquidity requirements imposed by the OTS.
As of September 30, 1999, North American met its reserve requirements.

     Savings institutions have authority to borrow from the Federal
Reserve Bank's "discount window," but only after exhausting all FHLB
sources of borrowing.

                               TAXATION

     The Company is subject to the general applicable corporate tax
provisions of the Internal Revenue Code ("Code") and the Bank is
subject to certain additional provisions of the Code which apply to
savings institutions and other types of financial institutions.   The
Company most recently underwent an examination by the IRS during fiscal
year 1996.

BAD DEBT RESERVES
     Prior to October 1, 1996, the Bank was allowed a special bad debt
deduction for additions to tax bad debt reserves established for the
purpose of absorbing losses.  This deduction was either based on an
institution's actual loss experience (the "experience method") or,
subject to certain tests relating to the composition of assets, based on
a percentage of taxable income ("percentage method").  Under the
percentage method, qualifying institutions generally deducted 8% of
their taxable income.

     As a result of changes in the Federal tax code, the Bank's bad debt
deduction for the year ended September 30, 1999 and 1998, was based on
actual experience as the percentage method for additions to the tax bad
debt reserve has been eliminated.  Under the new tax rules, thrift
institutions 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 will be completed over a six-year phase-in
period.  The phase-in period will be delayed for two years for
institutions who meet certain residential lending requirements.  As of
September 30, 1999, North American had approximately $2 million
established as a tax bad debt reserve in the base-year, and zero tax bad
debt reserve after the base year. Distributing the Bank's capital in the
form of purchasing treasury stock has forced North American to recapture
its after base-year bad debt reserve prior to the phase-in period.
Management believes that accelerating the recapture is more than offset
by opportunity to buy treasury stock at lower average market prices.

MINIMUM TAX
     For taxable years beginning after December 31, 1986, the
alternative minimum tax rate is 20%.  The alternative minimum tax
generally applies to a base of regular taxable income plus certain tax
preferences and is payable to the extent such preferences exceed an
exemption amount.

STATE TAXATION
     The Bank is subject to a special financial institution tax based on
7% of net income.  This tax is in lieu of all other taxes on thrift
institutions except taxes on real estate, tangible personal property
owned by the Bank, contributions paid to the State unemployment
insurance fund, and sales/use taxes.

ITEM 2. PROPERTIES
     North America's main office is located at 12498 South 71 Highway,
Grandview, Missouri.  In addition to its main office, the Bank has 7
branch offices, 7 loan origination offices, and one customer service
office.  Net book value of premises owned and leasehold improvement (net
of accumulated depreciation) at September 30, 1999, was approximately
$3.4 million.

                                    12
<PAGE>


                                  Date      Owned/        Lease
Location                        Occupied    Leased      Expiration
- -----------------------------------------------------------------------
12498 South 71 Highway
Grandview, Missouri               1972       Owned

646 N, 291 Highway
Lees Summit, Missouri             1992       Leased    November 2002

8501 North Oak Trafficway
Kansas City, Missouri             1994       Owned

920 North Belt
St. Joseph, Missouri              1979       Owned

3011-B North Belt
St. Joseph, Missouri              1999       Leased    January 2004

8840 State Line Road
Leawood, Kansas                   1994       Owned

2002 E Mechanic
Harrisonville, Missouri           1975       Owned

11221 E 23rd  St.
Independence, Missouri            1990       Owned

12125-D Blue Ridge Extension
Grandview, Missouri               1990       Leased    January 2000

949 NE Columbus
Lee's Summit, Missouri            1993       Leased    November 2002

12900 Metcalf - Suite 140
Overland Park, Kansas             1996       Leased    December 2001

1611 Des Peres Rd. - Suite 110
St. Louis, Missouri               1994       Leased    February 2001

1014 Country Club Road
St. Charles, Missouri             1997       Leased    February 2000

# 7 Executive Woods Ct.
Suite C
Swansea, Illinois                 1999       Leased    August 2002

11237 Nall Avenue
Leawood, Kansas                   1997       Leased    May 2002

5620 SW 29th Street
Topeka, Kansas                    1998       Leased    August  2001

3322 South Campbell - Suite W
Springfield, Missouri             1993       Leased    August 2001


                                    13
<PAGE>

ITEM 3. LEGAL PROCEEDINGS
	The Company is involved in various legal actions that arose in the
normal course of business.  There are no legal proceedings to which the
Company or its subsidiaries is a party that would have a material impact
on its consolidated financial statements.

                                 PART II

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
	None.

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS
	The information appearing on page 39 of the 1999 Annual Report to
Stockholders is incorporated herein by reference.

ITEM 6.  Selected Financial Data
	The information appearing on page 3 of the 1999 Annual Report to
Stockholders is incorporated herein by reference.

ITEM 7.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
	The information appearing on pages 4 through 11 in the 1999 Annual
Report to Stockholders is incorporated herein by reference.

ITEM 8.  Financial Statements and Supplementary Data
	The information appearing on pages 12 through 35 of the 1999
Annual Report to Stockholders is incorporated herein by reference.  See
Item 14 below for a list of the financial statements and notes so
incorporated.

ITEM 9.  Change in and Disagreements with Accountants on Accounting and
Finance Disclosure
	None.

                               PART III

ITEM 10.  Directors and Executive Officers of the Registrant
	The information appearing on pages 3 through 6 of the Company's
Proxy Statement for the 2000 Annual Meeting is incorporated herein by
reference.

ITEM 11.  Executive Compensation
	The information appearing on pages 5 through 6 of the Company's
Proxy Statement for the 2000 Annual Meeting is incorporated herein by
reference.

ITEM 12.  Security Ownership of Certain Beneficial Owners and Management
	The information appearing on page 2 of the Company's Proxy
Statement for the 2000 Annual Meeting is incorporated herein by
reference.

ITEM 13.  Certain Relationships and Related Transactions
	The information appearing on page 9 of the Company's Proxy
Statement for the 2000 Annual Meeting s incorporated herein by
reference.

ITEM 14.  Exhibits, Financial Statement Schedules, and Reports on Form
8-K

(a) The following documents are filed as part of this report:

  (1) Financial Statements

     The following consolidated financial statements of NASB Financial,
Inc. and the independent auditor's report thereon which appear in the
Company's 1999 Annual report to Stockholders ("Annual Report") have
been incorporated herein by reference to Item 8.

     Consolidated Balance Sheets at September 30, 1999, and 1998 (Annual
Report - Page 12).

                                    14
<PAGE>

     Consolidated Statements of Income for the years ended September 30,
1999, 1998, and 1997 (Annual  Report - Page 13).

     Consolidated Statements of Stockholders' Equity for the years ended
September 30, 1999, 1998, and 1997 (Annual   Report - Page 16).

     Consolidated Statements of Cash Flows for the years ended September
30, 1999, 1998, and 1997 (Annual Report - Pages 14 and 15).

     Notes to Consolidated Financial Statements (Annual Report - Pages
17 through 35).

     Report of Independent Auditors (Annual Report - Page 36).

 (2) Financial Statement Schedules.
      Schedules are provided in the Consolidated Financial Statements.

 (3) Exhibits.

Exhibit
Number
- ---------
2)   Agreement and Plan of Merger by and among North American Savings
     Bank, F.S.B., NASB Interim Savings Bank, F.S.B., and NASB Financial
     Inc.  Exhibit 2 to Form 8-K, dated April 15, 1998, and incorporated
     herein by reference.

3)   Federal Stock Savings Bank Charter and Bylaws.  Exhibit 3 to Form
     10-K for fiscal year ended September 30, 1992, dated December 27,
     1992, and incorporated herein by reference.

3.1) Articles of Incorporation of NASB Financial, Inc.  Exhibit 3.1 to
     Form 8-K, dated April 15, 1998, and incorporated herein by
     reference.

3.2) Bylaws of NASB Financial, Inc. Exhibit 3.2 to Form 8-K, dated April
     15, 1998, and incorporated herein by reference.

10.1)Employees' Stock Option Plan and specimen copy of Option Agreement
     entered into between the Company and the Plan participants.
     (Exhibit 10.4 to Form 10-K for fiscal year ended September 30,
     1986, dated December 26, 1986, and incorporated herein by
     reference.)

10.2)Amended and Restated Retirement Income Plan for Employees of North
     American Savings Bank dated September 30, 1988, dated December 20,
     1988, and incorporated herein by reference).

*13) 1999 Annual Report to Stockholders.

22)  Subsidiaries of the Registrant at September 30, 1999, listed on
     page 1.

23)  Proxy Statement of NASB Financial, Inc. for the 2000 Annual
     Meeting of Stockholders filed with the SEC (certain portions of
     such proxy Statement are incorporated herein by reference to page
     numbers in the text of this report on Form 10-K).

* Filed Herewith

(b) Reports of Form 8-K.
       None.

                                    15
<PAGE>

                                 SIGNATURES

     Pursuant to the requirements of section 13 or 15 (d) 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.

                                             NASB FINANCIAL, INC.

                                             By:  /s/ David H. Hancock
                                                  David H. Hancock
                                                  Chairman

Date:  December 28, 1999

     Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below on December 28, 1999, by the
following persons on behalf of the Registrant and in the capacities
indicated.

Signature                                    Title

/s/ David H. Hancock                         Chairman (Chief Executive Officer)
David H. Hancock


/s/ Walter W. Pinnell                        President
Walter W. Pinnell


/s/ Keith B. Cox                             Chief Financial Officer
Keith B. Cox                                 (Principal Accounting Officer)


/s/ Frederick V. Arbanas                     Director
Frederick V. Arbanas


/s/ Barrett Brady                            Director
Barrett Brady


/s/ Linda S. Hancock                         Director
Linda S. Hancock


/s/ W. Russell Welsh                         Director
W. Russell Welsh


/s/ James A. Watson                          Director
James A. Watson



                                    16
<PAGE>










NASB FINANCIAL, INC.
1999 ANNUAL REPORT
- --------------------------------------------------------------------------


Contents

2     Letter to Shareholders
3     Selected Consolidated Financial and Other Data
4-11  Management's Discussion and Analysis of Financial Condition and
          Results of Operations
12-35 Consolidated Financial Statements
36    Report of Independent Auditors
37    Summary of Unaudited Quarterly Operating Results
38    Listing of Directors and Officers
39    Branch Offices, Investor Information, Common Stock Prices
          and Dividends




Financial Highlights

                                   1999         1998         1997
                              ----------------------------------------
                           (Dollars in thousands, except per share data)
For the year ended September 30:
  Net interest income           $  30,455       27,849       24,777
  Net income                       12,900       13,586       11,071
  Net income per share               1.43         1.52         1.23
  Return on average assets           1.64%        1.85%        1.53%
  Return on average equity          17.24%       21.06%       20.07%

At year end:
  Assets                        $ 825,737      736,054      733,464
  Loans                           749,572      658,357      636,742
  Customer deposit accounts       565,463      545,504      520,544
  Stockholders' equity             78,681       69,833       59,196
  Stockholders' equity to assets     9.53%        9.49%        8.07%
  Book value per share          $    8.81         7.84         6.62

Selected year end information:
  Stock price per share: Bid    $  10.375       12.500       12.750
                         Ask       10.500       13.750       13.625



                                    1
<PAGE>


(LOGO)

                                                  December 20, 1999



Dear Shareholder:


As indicated by the summary on the following page, NASB Financial
experienced continued modest growth during the past year.  While mortgage
markets remain vibrant in our areas, they also continue to be quite
competitive.

During 1999, we opened a second full-service office in St. Joseph,
Missouri, and mortgage origination offices in Des Moines, Iowa, Topeka,
Kansas, and Swansea, Illinois (E. St. Louis).  The addition of the new
mortgage offices is a continuation of our focus on residential mortgage
lending.  We also remain active in residential development and
construction lending, and commercial real estate lending.

As we enter the new millennium, we are cautiously optimistic that we will
continue to succeed.  We probably know more what we are not going to do,
or be, than what we will.  We are not going to become a small portion of a
large bank, with decisions made for our customers several thousand miles
from Kansas City.  We are not going to become a lender in every market
segment, but will rather retain our focus on mortgage lending.  While we
will attempt to utilize technology to enable us to better serve our
customers, we will not become NASB.COM, at least not in the foreseeable
future.  There is an abundance of lenders in each segment we serve.  Each
appears determined to offer their products, sometimes without regard to a
borrowers qualifications, at a lower price than the previous transaction.
This will also not be our course.

As in previous years, we appreciate your continued support.  We will
continue our efforts in the coming year.


                                                  Sincerely,




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


                                    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              1999     1998     1997     1996     1995
- -----------------------------------------------------------------------------------------
<S>                                      <C>      <C>      <C>      <C>      <C>
  Interest income                     $    63,557   62,391   60,031   56,002   50,075
  Interest expense                         33,102   34,542   35,254   33,760   28,893
                                         ------------------------------------------------
    Net interest income                    30,455   27,849   24,777   22,242   21,182
  Provision for loan losses                   300       64      477      633     (749)
                                         ------------------------------------------------
    Net interest income after provision
      for loan losses                      30,155   27,785   24,300   21,609   21,931
  Other income                             11,382   11,424    8,596    9,045    4,679
  General and administrative expenses      20,129   17,067   14,888   18,085   13,319
                                         ------------------------------------------------
    Income before income taxes and
      cumulative effect	of change in
      accounting principle                 21,408   22,142   18,008   12,569   13,291
   Income tax expense                       8,508    8,556    6,937    4,838    5,115
                                         ------------------------------------------------
    Income before cumulative effect of
      change in accounting principle       12,900   13,586   11,071    7,731    8,176
   Cumulative effect of change in
      accounting principle                     --       --       --       --      369
                                         ------------------------------------------------
      Net income                       $   12,900   13,586   11,071    7,731    8,545
                                         ================================================

Income per share:
  Before cumulative effect of change in
    accounting principle               $     1.43     1.52     1.23     0.85     0.89
  Cumulative effect of change in
    accounting principle                       --       --       --       --     0.04
                                         ------------------------------------------------
      Total income per share           $     1.43     1.52     1.23     0.85     0.93
                                         ================================================
Average shares outstanding (in thousands)   8,998    8,938    9,004    9,116    9,236
                                         ================================================
</TABLE>


<TABLE>
<CAPTION>

SUMMARY BALANCE SHEET                        1999     1998     1997     1996     1995
- -----------------------------------------------------------------------------------------
<S>                                      <C>      <C>      <C>      <C>      <C>
Assets:
  Bank deposits                         $   7,317       --      513   10,087   11,327
  Stock in Federal Home Loan Bank           8,405    5,961    9,812    9,012    3,990
  Securities available for sale            19,510   24,951   33,603   25,095    1,341
  Loans receivable held for sale           92,232  131,845  138,869   33,963   23,122
  Securities held to maturity                  --       --       --       --   13,583
  Mortgage-backed securities               13,019   21,612   30,016   25,072   80,709
  Loans receivable                        658,808  528,847  497,873  585,299  483,858
  Non-interest earning assets              26,446   22,838   22,778   22,560   23,908
                                         ------------------------------------------------
    Total assets                        $ 825,737  736,054  733,464  711,088  641,838
                                         ================================================

Liabilities:
  Customer deposit accounts             $ 565,463  545,504  520,544  499,631  529,628
  Advances from Federal Home Loan Bank   	168,088  109,210  143,226  145,242   50,258
  Other borrowings                            150      200    1,680    1,565    1,690
  Non-interest costing liabilities         13,173   11,307    8,818   13,501   14,076
                                         ------------------------------------------------
    Total liabilities                     746,874  666,221  674,268  659,939  595,652
  Stockholders' equity                     78,863   69,833   59,196   51,149   46,186
                                         ------------------------------------------------
    Total liabilities and
      stockholders' equity              $ 825,737  736,054  733,464  711,088  641,838
                                         ================================================
  Book value per share                  $    8.81     7.84     6.62     5.65     4.99
                                         ================================================

 OTHER DATA                                  1999     1998     1997     1996     1995
                                         ------------------------------------------------
  Loans serviced for others              $ 667,644  546,198  454,169  370,817  434,769
  Number of full service branches                8        7        7        7        8
  Number of employees                          322      296      267      267      245
  Shares outstanding (in thousands)          8,949    8,904    8,944    9,056    9,260

</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 customer service fees and income from
lending activities.  Expenses consist primarily of interest payments on
customer deposits and other borrowings and general and administrative
costs.

     The Bank operates eight deposit branch locations, eight residential
loan origination branch offices, and two residential construction loan
origination offices, primarily in the greater Kansas City area.  Consumer
loans are also offered through the Bank's branch network.  Customer
deposit accounts are insured up to allowable limits by the Savings
Association Insurance Fund ("SAIF"), a division of the Federal Deposit
Insurance Corporation ("FDIC").  The Bank is regulated by the Office of
Thrift Supervision ("OTS") and the FDIC.

FINANCIAL CONDITION

     Total assets as of September 30, 1999, were $825.7 million, an
increase of $89.7 million from the prior year-end.  Average interest-
earning assets increased $28.5 million from the prior year to $736.1
million.

     During the fiscal year ended September 30, 1999, securities available
for sale decreased $2.3 million, which was primarily the result of the
sale of one taxable municipal obligation.

     Included in mortgage-backed securities available for sale are $5.5
million in interest-only strips, which consist of excess mortgage
servicing rights established at the time of various loan sales in
accordance with Statement of Financial Accounting Standards ("SFAS") No.
125, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities."  These are more fully described in the
notes to consolidated financial statements.  Derivative financial
instruments are carried at estimated fair value in accordance with SFAS
No. 115, "Accounting for Certain Investments in Debt and Equity
Securities."  The Bank does not actively trade in derivative financial
instruments and management does not currently use derivative financial
instruments to manage interest rate risk or for other hedging strategies.

     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.  During the year ended September 30, 1999, the Bank
originated $388.3 million in mortgage loans held for sale, $265.5 million
in mortgage loans held for investment, and $32.9 million in other loans.
This total of $686.7 million in loan originations was an increase of $99.5
over the prior fiscal year.

     Included in the $92.2 million in loans held for sale as of September
30, 1999, are $18.1 million in residential mortgage loans held for sale
with servicing released.  Also included in loans held for sale at
September 30, 1999, are $0.4 million in commercial residential loans
insured by the FHA.  The Bank holds options to sell these insured loans
back to the FHA during specified periods in the future at specified
prices.  All loans held for sale are carried at the lower of cost or fair
value.

     The balance of total loans held for investment at September 30, 1999,
was $658.8 million, an increase of $130.0 million from the balance at
September 30, 1998.  During fiscal 1999, total originations and purchases
of mortgage loans and other loans held for investment were $336.1 million.
A portion of the increase in loans held for investment were residential
construction loans.  The gross balance of construction and development
loans was $197.0 million at September 30, 1999, an increase of $46.3
million (31%).

                                    4
<PAGE>

     Mortgage servicing rights increased $3.9 million during fiscal 1999
as a result of loans sold with servicing retained.  In relationship to
this increase, the total balance of mortgage loans serviced for others was
$667.6 million, an increase of $121.4 million from the prior fiscal year-
end.

     Total liabilities were $746.9 million at September 30, 1999, an
increase of $80.7 million (12%) from the previous year.  Average interest-
costing liabilities during fiscal year 1999 were $677.5 million, an
increase of $18.8 million from fiscal 1998.

     Total customer deposit accounts increased $20.0 million during fiscal
year 1999, which includes an increase of $6.8 million in savings accounts
and an increase of $17.3 million in certificates of deposit, offset by a
decrease of $2.8 million in demand deposit accounts and a decrease of $1.3
million in money market demand accounts.  The average interest rate on
customer deposits at September 30, 1999, was 4.83%, a decrease of 21 basis
points from the prior year-end.  The average balance of customer deposits
during fiscal 1999 was $552.2 million, an increase of $19.1 million from
fiscal 1998.

     Advances from the FHLB were $168.1 million at September 30, 1999, an
increase of $58.9 million from the prior fiscal year-end.  During fiscal
year 1999, the Bank borrowed $259.1 million of new advances and made
$200.2 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.

     During the year ended September 30, 1999, the Company repurchased
115,926 shares of its common stock at a cost of $1.6 million.  Also, the
Company paid a total of $2.7 million in cash dividends to its
stockholders.

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 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 1999, average interest-earning assets exceeded
average interest-costing liabilities by $58.6 million, which was 7.7% of
average total assets.  In fiscal year 1998, average interest-earning
assets exceeded average interest-costing liabilities by $48.8 million,
which was 6.7% of average total assets.


                                    5
<PAGE>


     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 1999           9/30/99
                              ---------------------------
                              Average            Yield/     Yield/
                              Balance  Interest   Rate       Rate
                              --------------------------------------
Interest-earning assets:
  Loans receivable          $ 681,004   60,247    8.85%      8.28%
  Mortgage-backed securities 	 26,757    2,060    7.70%      6.04%
  Investments                  17,523      887    5.06%      7.49%
  Bank deposits                10,827      363    3.35%      4.86%
                              --------------------------------------
    Total earning assets      736,111   63,557    8.63%      8.15%
                                       -----------------------------
Non-earning assets             26,603
                              --------
      Total                 $ 762,714
                              ========

Interest-costing liabilities:
  Customer deposit accounts $ 552,226   26,083    4.72%      4.83%
  FHLB advances               125,116    7,006    5.60%      5.51%
  Other borrowings                165       13    7.86%      7.50%
                              --------------------------------------
Total costing liabilities     677,507   33,102    4.89%      4.99%
                                       -----------------------------
Non-costing liabilities         9,999
Stockholders' equity           75,208
                              --------
    Total                   $ 762,714
                              ========
Net earning balance         $  58,604
                              ========
Earning yield less costing rate                   3.74%      3.16%
                                                ===================
Average interest-earning
    assets                  $ 736,111
                              ========
Net interest                            30,455
                                       ========
Net yield spread on avg.
  Interest-earning assets                         4.14%
                                                ========


                                                            As of
                                     Fiscal 1998           9/30/98
                              ---------------------------
                              Average            Yield/     Yield/
                              Balance  Interest   Rate       Rate
                              --------------------------------------
Interest-earning assets:
  Loans receivable          $ 639,956   57,714    9.02%      8.09%
  Mortgage-backed securities 	 42,443    3,056    7.20%      6.57%
  Investments                  18,890    1,186    6.28%      7.81%
  Bank deposits                 6,291      435    6.92%        --
                              --------------------------------------
    Total earning assets      707,580   62,391    8.82%      7.99%
                                       -----------------------------
Non-earning assets             25,274
                              --------
      Total                 $ 732,854
                              ========

Interest-costing liabilities:
  Customer deposit accounts $ 533,097   27,014    5.07%      5.04%
  FHLB advances               124,774    7,478    5.99%      5.77%
  Other borrowings                875       50    5.71%      7.50%
                              --------------------------------------
Total costing liabilities     658,746   34,542    5.24%      5.16%
                                       -----------------------------
Non-costing liabilities         8,982
Stockholders' equity           65,126
                              --------
    Total                   $ 732,854
                              ========
Net earning balance         $  48,834
                              ========
Earning yield less costing rate                   3.58%      2.83%
                                                ===================
Average interest-earning
    assets                  $ 707,580
                              ========
Net interest                            27,849
                                       ========
Net yield spread on avg.
  Interest-earning assets                         3.94%
                                                ========

                                                           As of
                                     Fiscal 1997           9/30/97
                              ---------------------------
                              Average            Yield/     Yield/
                              Balance  Interest   Rate       Rate
                              --------------------------------------
Interest-earning assets:
  Loans receivable          $ 620,914   55,052    8.87%      8.16%
  Mortgage-backed securities 	 56,965    3,609    6.34%      7.16%
  Investments                  17,375    1,083    6.23%      6.80%
  Bank deposits                 8,356      287    3.43%      5.31%
                              --------------------------------------
    Total earning assets      703,610   60,031    8.53%      8.05%
                                       -----------------------------
Non-earning assets             22,996
                              --------
      Total                 $ 726,606
                              ========

Interest-costing liabilities:
  Customer deposit accounts $ 510,365   25,881    5.07%      5.29%
  FHLB advances               148,400    9,280    6.25%      6.03%
  Other borrowings              1,575       93    5.91%      6.22%
                              --------------------------------------
Total costing liabilities     660,340   35,254    5.34%      5.45%
                                       -----------------------------
Non-costing liabilities        10,252
Stockholders' equity           56,014
                              --------
    Total                   $ 726,606
                              ========
Net earning balance         $  43,270
                              ========
Earning yield less costing rate                   3.19%      2.60%
                                                ===================
Average interest-earning
    assets                  $ 703,610
                              ========
Net interest                            24,777
                                       ========
Net yield spread on avg.
  Interest-earning assets                         3.52%
                                                ========


     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, 1999
                                            compared to
                                   year ended September 30, 1998
                            ----------------------------------------
                                                    Rate/
                               Rate     Volume     Volume    Total
                            ----------------------------------------
Components of interest income:
  Loans receivable          $ (1,088)    3,703       (82)    2,533
  Mortgage-backed securities     212    (1,130)      (78)     (996)
  Investments                   (230)      (86)       17      (299)
  Bank deposits                 (225)      314      (161)      (72)
                            ----------------------------------------
Net change in interest income (1,331)    2,801      (304)    1,166
                            ----------------------------------------
Components of interest expense:
  Customer deposit accounts   (1,866)      970       (35)     (931)
  FHLB advances                 (487)       21        (6)     (472)
  Other borrowings                19       (41)      (15)      (37)
                            ----------------------------------------
Net change in
   interest expense           (2,334)      950       (56)   (1,440)
                            ----------------------------------------
Increase (decrease) in
   net interest income      $  1,003     1,851      (248)    2,606
                            ========================================

                                    6
<PAGE>


                                  Year ended September 30, 1998
                                            compared to
                                   year ended September 30, 1997
                            ----------------------------------------
                                                    Rate/
                               Rate     Volume     Volume    Total
                            ----------------------------------------
Components of interest income:
  Loans receivable          $    931     1,689        42     2,662
  Mortgage-backed securities     490      (921)     (122)     (553)
  Investments                      9        94        --       103
  Bank deposits                  292       (71)      (73)      148
                            ----------------------------------------
Net change in interest income  1,722       791      (153)    2,360
                            ----------------------------------------
Components of interest expense:
  Customer deposit accounts       --     1,152       (19)    1,133
  FHLB advances                 (386)   (1,477)       61    (1,802)
  Other borrowings                (3)      (41)        1       (43)
                            ----------------------------------------
Net change in
   interest expense             (389)     (366)       43      (712)
                            ----------------------------------------
Increase (decrease) in
   net interest income      $  2,111     1,157      (196)    3,072
                            ========================================

COMPARISON OF YEARS ENDED SEPTEMBER 30, 1999 AND 1998

     For the fiscal year ended September 30, 1999, the Company had net
income of $12.9 million, or $1.43 per share, compared to net income $13.6
million, or $1.52 per share in the prior year.

     Total interest income for the year ended September 30, 1999, was
$63.6 million, an increase of $1.2 million (2%) over fiscal year 1998.
This was the result of an increase in average interest-earning assets of
$28.5 million during the period from $707.6 million during fiscal 1998 to
$736.1 million during fiscal 1999.  This was partially offset by a
decrease in average yield on assets during the period of 19 basis points
from 8.82% during fiscal 1998 to 8.63% during fiscal 1999.

     Interest income on loans increased $2.5 million to $60.2 million in
fiscal 1999, compared to $57.7 million during fiscal 1998.  This increase
was the result of an increase in the average balance of loans outstanding
of $41.0 million over the prior period, partially offset by a decrease in
the average yield on loans of 17 basis points.  The weighted average rate
on loans receivable at the year ended September 30, 1999, was 8.28%, a 19
basis point increase from September 30, 1998.  However, the weighted
average yield on the Bank's loan portfolio decreased 17 basis points
during fiscal 1998 to 8.85%, due to a decrease in the amortization of
deferred fees and discounts on loans, which occurred because of a decrease
in loan repayments.

     Interest on MBS declined during fiscal year 1999 due to a decrease in
the average balance of MBS of $15.7 million, partially offset by an
increase in yield on MBS of 50 basis points.  As North American has
remained focused on its residential "whole loan" portfolio, repayments of
MBS have been used for the origination of new residential loans.

     Total interest expense during the year ended September 30, 1999,
decreased $1.4 million (4%) from the same period in the prior year.
Specifically, interest on customer deposits decreased $931,000 due to a 35
basis point decrease in the average rate paid on interest-costing
liabilities, partially offset by a $19.1 million increase in the average
balances.  The average rate paid on FHLB advances decreased 39 basis point
from the prior year, partially offset by $342,000 increase in average
balances.  Management continues to use FHLB advances as a primary source
of short-term financing.

     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.  Management does not predict interest
rates, but instead attempts to fund the Bank's assets with liabilities of
a similar duration to minimize the impact of changing interest rates on
the Bank's net interest margin.  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.

                                    7
<PAGE>

     Management records a provision for loan losses in amounts sufficient
to cover current net charge-offs and an estimate of potential future
losses based on an analysis of risks that management believes to be
inherent in the loan portfolio.  The General Valuation Allowance ("GVA")
recognizes the inherent risks associated with lending activities but,
unlike specific allowances, have not been allocated to particular problem
assets.  The provision for losses on loans was $300,000 during the year
ended September 30, 1999, compared to $64,000 during fiscal 1998.  The
provision was reduced during fiscal 1998 because of a recovery realized
during the quarter ended September 30, 1998.  Management analyzes the
adequacy of the allowance on a monthly basis and believes that the Bank's
specific loss allowances and GVA 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.

     Total other income for fiscal year 1999 was $11.4 million, unchanged
in total from the amount recorded in fiscal year 1998.  Specifically, loan
servicing fees increased $0.5 million due to a decrease in amortization of
capitalized mortgage servicing rights, which was a result of a decrease in
prepayments of the underlying mortgage loans.  During the quarter ended
September 30, 1998, a valuation allowance of $651,000 was established for
impairment of mortgage servicing rights.  The valuation of mortgage
servicing rights during fiscal 1999 resulted in a recovery of impairment
of $118,000.  Provision for losses on real estate owned for fiscal 1998
was a net recovery of $2.0 million as a result of the sale of one large
commercial property.  Gains on loans held for sale increased $593,000 due
to an increase in the volume of loans sold.

     Total general and administrative expenses for fiscal year 1998
increased $3.1 million from the prior year.  Specifically, compensation
expense increased $1.5 million, due primarily to an increase in staffing
in the residential, construction, and consumer lending departments.  Other
operating expense increased $938,000, due primarily to increased expenses
related to the increase in total loan origination volume, start-up
expenses to open one new retail deposit branch and two new loan
origination branches, and costs associated with the renovation of the
Bank's automated systems for year 2000 compliance.

COMPARISON OF YEARS ENDED SEPTEMBER 30, 1998 AND 1997

     For the fiscal year ended September 30, 1998, the Company had net
income of $13.6 million, or $1.52 per share, compared to net income in the
prior year of $11.1 million, or $1.23 per share.

Total interest income for the year ended September 30, 1998, was $62.4
million, an increase of $2.4 million (4%) over fiscal year 1997.  Total
interest earning assets increased $4.0 million from $703.6 million during
fiscal 1997 to $707.6 million during fiscal 1998.  The average yield on
interest-earning assets increased 29 basis points from 8.53% during fiscal
year 1997 to 8.82% during fiscal year 1998.

     The increase in the Bank's total interest income during fiscal 1998
was due primarily to an increase of $2.7 million in interest from the
Bank's loan portfolio, of which $931,000 was the result of an increase in
the average balance of loans outstanding and $1.7 million was due to an
increase in yield on loans.  The average balance of loans outstanding was
$640.0 million during fiscal year 1998, an increase of $19.0 million over
the fiscal year 1997 average balance of $620.9 million.  The weighted
average rate on loans receivable at the year ended September 30, 1998, was
8.09%, a 7 basis point decrease from September 30, 1997.  However, the
weighted average yield on the Bank's loan portfolio increased 15 basis
points during fiscal 1998 to 9.02%, due to an increase in the amortization
of deferred fees and discounts on loans, which occurred because of an
increase in loan repayments.

     Interest on MBS declined during fiscal year 1998 due to a decrease in
the average balance of MBS of $14.5 million, partially offset by an
increase in yield on MBS of 86 basis points.

     Total interest expense during the year ended September 30, 1998,
decreased $0.7 million (2%) from the same period in the prior year,
primarily due to a $23.6 million decrease in the average balance and 26
basis point decrease in the average rate paid on FHLB advances.  These
decreases in FHLB advances were partially offset by an $22.7 million
increase in the average balances of customer deposits.  The average cost
of customer deposits during fiscal 1998 was 5.07%, unchanged from fiscal
1997.

     The provision for losses on loans was $64,000 during the year ended
September 30, 1998, compared to $477,000 during fiscal 1997.  As discussed
above, the decrease in loss provision during 1998 was the result of a loan
recovery.

                                    8
<PAGE>

     Total other income for fiscal year 1998 was $11.4 million, an
increase of $2.8 million from fiscal 1997.  Specifically, loan servicing
fees decreased $0.4 million due to an increase in amortization of
capitalized mortgage servicing rights, which was a result of an increase
in prepayments of the underlying mortgage loans.  Customer service fees
increased $468,000 due to a higher volume of demand deposit and other
transaction accounts, an increase in late charges on mortgage loans, and
an increase in appraisal fees on loan originations.  During the quarter
ended September 30, 1998, a valuation allowance of $651,000 was
established for impairment of mortgage servicing rights. Provision for
losses on real estate owned for fiscal 1998 was a net recovery of $2.0
million compared to a net recovery of $172,000 during fiscal 1997, due to
the sale of one large commercial property.  Gains on loans held for sale
increased $0.8 million due to an increase in the volume of loans sold.
Other operating income increased $741,000 due to an increase in loan
prepayment fees plus an increase in sales of tax-deferred annuities and
mutual fund products through the Bank's subsidiary, Nor-Am Service
Corporation.

     Total general and administrative expenses for fiscal year 1998
increased $2.2 million from the prior year.  Specifically, compensation
expense increased $1.5 million, due primarily to an increase in costs
related to the increase in total loan origination volume.  This 17%
increase from the prior year is in relationship to a 28% increase in total
loan origination volume.

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.

     The following table is an interest rate sensitivity analysis, which
summarizes information provided by the OTS, which 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 a 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, 1999.  Dollar amounts are expressed in thousands.



Changes in            Net Portfolio Value             Board      Board NPV as
  Market        ------------------------------------  approved     % of PV
Interest rates    $ Amount    $ Change   % Change   policy limit   of assets
- -----------------------------------------------------------------------------
    + 3%            75,125     (23,668)     -24%        -50%          9.5%
    + 2%            85,438     (13,358)     -14%        -30%         10.5%
    + 1%            93,718      (5,077)      -5%        -15%         11.3%
  no change         98,796          --      ---	        ---          11.8%
    - 1%           100,499       1,703       +2%        -15%         11.8%
    - 2%           103,379       4,483       +5%        -30%         12.0%
    - 3%           108,097       9,301       +9%        -50%         12.4%



                                    9
<PAGE>

     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 generally accepted accounting principles,
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.  Rising rates generally have the opposite effect on these
operations.

YEAR 2000 ISSUE

     The Board of Directors and the management of the Company have
established a formal process for the implementation of a plan to evaluate
and correct the problems that the year 2000 could cause to the Company's
critical automated systems. The year 2000 ("Y2K") problem exists because
many automated systems use only two digit fields to represent the year,
such as "98" representing 1998.  However, with the two digit format, the
year 2000 is indistinguishable from 1900, 2001 from 1901, and so on.
Should these critical systems fail in Y2K, the Bank would have difficulty
in processing transactions for loan and deposit customers, which could
cause significant damage to its important customer relationships.  Since
the Company does not develop any of the software programs that are
utilized, the process is focused on follow-up and testing of software
provided by third party vendors and data centers to ensure their
renovation.

     In calendar year 1997, management implemented a process to evaluate
and renovate its critical systems using the standard framework set forth
by the Federal Financial Institutions Examination Council, which includes
separate phases for awareness, assessment, renovation, validation, and
implementation.  In the awareness phase, management committed resources
and established a Y2K committee consisting of managers from all
departments of the Company.  The committee proceeded through the
assessment phase, which included an analysis of the Y2K impact on all
hardware, software, and electronic equipment; the identification of the
Company's critical business processes; developing priorities by risk;
gaining commitment from vendors and service providers; and evaluating the
impact on the Bank's customers.  The renovation phase included the
replacement or elimination of non-compliant software, hardware, and
vendors.  In the validation phase, the committee tested all renovated
systems and tested all data exchanges with outside organizations.  In the
implementation phase, all renovated systems were put into service.
Management has kept the Board of Directors apprised of the status of the
Y2K process at regular intervals.  To date, the Company has completed all
phases of its Y2K plan.

     Data processing of the Bank's core operations is provided by a third
party service bureau.  In November 1998, the Bank's service bureau
installed its fully renovated Y2K compliant software.  The Bank actively
participated with the service bureau in testing procedures.  The Company's
Y2K process also included the evaluation of phone systems, alarm systems,
funds transfer providers, and all hardware and software on its wide-area
network ("WAN").  Approximately one-half of the total $400,000 cost for
the Bank's Y2K process was incurred in the 1999 fiscal year.  The first
one-half was incurred in fiscal 1998.  During the last two years, the OTS
has performed three on-site examinations at all OTS regulated thrift
institutions, including the Bank.

                                    10
<PAGE>

     The Company has also developed an in-depth Y2K contingency plan for
each of the Company's critical automated systems.  The contingency plan
will be implemented if any of the critical systems or vendors' systems
should fail before, on, or after January 1, 2000.  The Bank's third party
service bureau has also formulated a contingency plan, which management
incorporated into the Company's overall contingency plan.  Although the
Y2K contingency plan was developed and fully tested prior to June 30,
1999, management continues to monitor the impact of Y2K on its customers,
vendors, and service providers and will make any necessary changes to the
contingency plan up to and through the year 2000.

     The Bank's Y2K committee has also taken action to keep the Bank's
customers informed of its Y2K preparedness through the branch network, in
direct mailings, and with account statement inserts.  Management realizes
that some customers may still wish to withdraw cash from their accounts
prior to December 31, 1999, in preparation for Y2K.  Because of this, the
Y2K committee has composed and implemented a cash management plan to
ensure that customers' cash needs are met.  Cash needs will be monitored
during the month of December 1999 and through the new year.  The cash
management plan is flexible and will be modified if customers' cash needs
change.

LIQUIDITY AND CAPITAL RESOURCES

     The OTS specifies a required minimum liquidity ratio for thrift
institutions, defined as liquid assets as a percentage of net withdrawable
deposits and current borrowings.  The Bank's liquidity ratio may increase
or decrease depending on the availability of funds and the comparative
yields on investment alternatives.  For secondary sources of liquidity,
the Bank may sell assets available for sale, borrow from primary
securities dealers on a collateralized basis, or may use the FHLB of Des
Moines' credit facility.

     North American maintains a balance of liquid assets above the minimum
regulatory requirement and at a level adequate to meet the requirements of
normal banking activities, including the repayment of maturing debt and
potential deposit withdrawals.  The required liquidity ratio, which may
vary from time to time, was 4% during September 1999 and 1998.  For the
months of September 1999 and 1998, North American's liquidity ratios were
11.5% and 11.3%, respectively.

     The OTS also requires thrift institutions to maintain specified
levels of regulatory capital.  As of September 30, 1999, 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 requirement, is
provided in the notes to the consolidated financial statements.

     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 availability of customer deposits is partially
impacted by area competition.  Management is not currently aware of any
other market or economic conditions that could materially impact the
Bank's future ability to meet obligations as they come due.

                                    11
<PAGE>


NASB Financial, Inc. and Subsidiary
Consolidated Balance Sheets

<TABLE>
<CAPTION>


                                                                                 September 30,
                                                                           -----------------------
                                                                                1999        1998
                                                                           -----------------------
                                                                            (Dollars in thousands)
<S>                                                                         <C>         <C>
ASSETS
Cash and cash equivalents                                                   $  10,870       3,331
Securities available for sale (Note 4) (amortized cost of
   $5,595 and $7,485 at September 30, 1999 and 1998, respectively)              4,913       7,209
Stock in Federal Home Loan Bank, at cost                                        8,405       5,961
Mortgage-backed securities (Notes 5 and 6):
  Available for sale, at market value (amortized cost of $14,711 and
    $17,824 at September 30, 1999 and 1998, respectively)                      14,597      17,742
  Held to maturity (market value of $13,268 and $22,687 at
    September 30, 1999 and 1998, respectively)                                 13,019      21,612
Loans receivable (Note 7):
  Held for sale (estimated market value of $93,413 and $133,732 at
    September 30, 1999 and 1998, respectively)                                 92,232     131,845
  Held for investment, net                                                    658,808     528,847
Accrued interest receivable                                                     4,832       4,455
Real estate owned, net (Note 8)                                                 2,702       3,232
Premises and equipment, net (Note 9)                                            4,719       4,818
Mortgage servicing rights, net (Note 18)                                        8,382       4,517
Other assets                                                                    2,258       2,485
                                                                           -----------------------
                                                                            $ 825,737     736,054
                                                                           =======================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Customer deposit accounts (Note 10)                                       $ 565,463     545,504
  Advances from Federal Home Loan Bank (Note 11)                              168,088     109,210
  Other borrowings (Note 12)                                                      150         200
  Escrows                                                                       6,310       5,915
  Income taxes payable (Note 13)                                                2,965       1,606
  Accrued expenses and other liabilities                                        3,898       3,786
                                                                           -----------------------
    Total liabilities                                                         746,874     666,221
                                                                           -----------------------

Commitments and contingencies (Note 20)

Stockholders' equity (Notes 14, 15 and 17):
  Common stock of $0.15 par value: 20,000,000 authorized; 9,497,312
    shares and 9,335,312 shares issued at September 30, 1999 and
    1998, respectively                                                          1,425       1,400
  Serial preferred stock of $1.00 par value: 7,500,000 shares
    authorized; none outstanding                                                   --          --
  Additional paid-in capital                                                   13,856      13,196
  Retained earnings                                                            69,704      59,527
  Treasury stock, at cost; 547,874 shares and 431,948 shares at
    September 30, 1999 and 1998, respectively                                  (5,640)     (4,070)
  Accumulated other comprehensive income                                         (482)       (220)
                                                                           -----------------------
      Total stockholders' equity                                               78,863      69,833
                                                                           -----------------------
                                                                            $ 825,737     736,054
                                                                           =======================
</TABLE>



See accompanying notes to consolidated financial statements.

                                    12
<PAGE>


NASB Financial, Inc. and Subsidiary
Consolidated Statements of Income

<TABLE>
<CAPTION>

                                                         Years Ended September 30,
                                                  ------------------------------------
                                                      1999         1998         1997
                                                  ------------------------------------
                                             (Dollars in thousands, except per share data)
<S>                                               <C>          <C>          <C>
Interest on loans receivable                      $  60,247       57,714       55,052
Interest on mortgage-backed securities                2,060        3,056        3,609
Interest and dividends on securities                    887        1,186        1,083
Other interest income                                   363          435          287
                                                  ------------------------------------
     Total interest income                           63,557       62,391       60,031
                                                  ------------------------------------
Interest on customer deposit accounts                26,083       27,014       25,881
Interest on advances from Federal Home Loan
  Bank and other borrowings                           7,019        7,528        9,373
                                                  ------------------------------------
    Total interest expense                           33,102       34,542       35,254
                                                  ------------------------------------
    Net interest income                              30,455       27,849       24,777
Provision for loan losses                               300           64          477
                                                  ------------------------------------
    Net interest income after provision
      for loan losses                                30,155       27,785       24,300
                                                  ------------------------------------
Other income (expense):
  Loan servicing fees                                   854          351          777
  Customer service fees and charges                   2,651        2,594        2,126
  Impairment recovery (loss) of mortgage
    servicing rights                                    118         (651)          --
  Provision for losses on real estate owned              --        1,987          172
  Gain on sale of securities available for sale          95           --           --
  Gain on sale of loans receivable held for sale      6,236        5,643        4,762
  Other                                               1,428        1,500          759
                                                  ------------------------------------
    Total other income                               11,382       11,424        8,596
                                                  ------------------------------------
General and administrative expenses:
  Compensation and fringe benefits                   11,781       10,285        8,769
  Premises and equipment                              2,422        2,312        2,239
  Advertising and business promotion                    923          403          309
  Federal deposit insurance premiums                    325          327          480
  Other                                               4,678        3,740        3,091
                                                  ------------------------------------
     Total general and administrative expenses       20,129       17,067       14,888
     Income before income tax expense                21,408       22,142       18,008
                                                  ------------------------------------
Income tax expense:
  Current                                             6,799        7,582        5,659
  Deferred                                            1,709          974        1,278
                                                  ------------------------------------
    Total income tax expense                          8,508        8,556        6,937
                                                  ------------------------------------
      Net income                                  $  12,900       13,586       11,071
                                                  ====================================
Basic earnings per share                          $    1.43         1.52         1.23
                                                  ====================================
Diluted earnings per share                        $    1.40         1.48         1.19
                                                  ====================================
Weighted average shares outstanding               8,997,552    8,937,740    9,003,500

</TABLE>


See accompanying notes to consolidated financial statements.

                                    13
<PAGE>

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

<TABLE>
<CAPTION>

                                                              Years ended September 30,
                                                            -----------------------------
                                                               1999      1998      1997
                                                            -----------------------------
                                                                (Dollars in thousands)
<S>                                                        <C>       <C>       <C>
Cash flows from operating activities:
 Net income                                                 $ 12,900    13,586    11,071
  Adjustments to reconcile net income to net cash
   provided by(used in) operating activities:
    Depreciation                                               1,056     1,044     1,061
    Amortization and accretion                                (1,221)   (1,066)   (1,168)
    Deferred income tax expense                                1,709       974     1,278
    Gain on sale of securities available for sale                (95)       --        --
    Impairment loss (recovery) of mortgage servicing rights     (118)      651        --
    Gain on sale of loans receivable held for sale            (6,236)   (5,643)   (4,762)
    Provision for loan losses                                    300        64       477
    Provision for losses on real estate owned                     --    (1,987)     (172)
    Origination and purchase of loans receivable
      held for sale                                         (388,317) (378,760) (398,091)
    Sale of loans receivable held for sale                   384,693   344,502   293,346
Changes in:
  Accrued interest receivable                                   (377)      268      (511)
  Accrued expenses and other liabilities and
    income taxes payable                                         (62)    1,522    (6,035)
                                                            ----------------------------
    Net cash provided by (used in) operating activities        4,232   (24,845) (103,506)

Cash flows from investing activities:
 Principal repayments of mortgage-backed securities:
  Held to maturity                                             8,520     6,059     4,847
  Available for sale                                           5,100    12,037     4,156
  Principal repayments of mortgage loans receivable held
    for investment and held for sale                         229,323   221,560   151,980
  Principal repayments of other loans receivable              20,441    17,406    11,262
  Principal repayments of securities:
    Held to maturity                                              --        --    16,000
    Available for sale                                            31        32        30
  Loan origination - mortgage loans receivable
    held for investment                                     (265,514) (186,393)  (42,172)
  Loan origination - other loans receivable                  (32,885)  (21,821)  (18,909)
  Purchase of mortgage loans receivable held for investment  (37,696)  (26,703)  (23,230)
  Purchases of mortgage-backed securities held to maturity        --        --    (9,826)
  Purchases of securities:
    Held to maturity                                              --        --   (16,782)
    Available for sale                                            --    (5,147)       --
  Sales (purchases) of FHLB stock                             (2,444)    3,851        --
  Proceeds from sale of securities available for sale          1,948    11,960        --
  Proceeds from sale of real estate owned                      1,653     5,908     1,592
  Premises and equipment purchases                              (957)     (553)     (817)
  Other cash flows from investing activities                     898       618      (239)
                                                            ----------------------------
    Net cash provided by (used in) investing activities      (71,582)   38,814    77,892

</TABLE>


                                    14
<PAGE>

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

<TABLE>
<CAPTION>

                                                              Years ended September 30,
                                                            -----------------------------
                                                               1999      1998      1997
                                                            -----------------------------
                                                                (Dollars in thousands)
<S>                                                        <C>       <C>       <C>
Cash flows from financing activities:
  Net increase in customer deposit accounts                   19,959    24,960    20,913
  Proceeds from advances from FHLB                           259,100   291,000   534,000
  Repayment of advances from FHLB                           (200,222) (325,016) (536,016)
  Cash dividends paid                                         (2,723)   (2,123)   (1,702)
  Repurchase of common stock                                  (1,570)   (1,107)   (1,381)
  Proceeds from issuance of other borrowings                      --        --       250
  Repayment of other borrowings                                  (50)   (1,480)     (135)
  Change in escrows                                              395      (139)       63
                                                            -----------------------------
    Net cash provided by (used in) financing activities       74,889   (13,905)   15,992
                                                            -----------------------------
    Net increase (decrease) in cash and cash equivalents       7,539        64    (9,622)
    Cash and cash equivalents at beginning of period           3,331     3,267    12,889
                                                            -----------------------------

    Cash and cash equivalents at end of period              $ 10,870     3,331     3,267

Supplemental disclosure of cash flow information:
  Cash paid for income taxes (net of refunds received)      $  6,973     7,563     7,406
  Cash paid for interest                                      33,224    34,619    35,376

Supplemental schedule of non-cash investing and financing
  activities:
  Conversion of loans receivable to real estate owned       $  1,782     3,459     1,370
  Conversion of real estate owned to loans receivable            314       766       100
  Conversion of loans receivable to securities
    available for sale (FHA debentures)                           --     2,012    10,714
  Capitalization of mortgage servicing rights                  4,884     3,498     1,852
  Capitalization of mortgage servicing interest-only
    strip securities                                           2,772     2,237       912
  Excess servicing reclassified to mortgage-backed
    securities available for sale
    (interest-only strip securities)                              --        --     1,527

</TABLE>


See accompanying notes to consolidated financial statements.

                                    15
<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   income (loss)      equity
                              ---------------------------------------------------------------------
                                                         (Dollars in thousands)
<S>                           <C>       <C>        <C>        <C>         <C>            	<C>
Balance at October 1, 1996     $ 1,391    13,092     38,695     (1,582)       (447)         51,149
 Comprehensive income:
  Net income                        --        --     11,071         --          --          11,071
  Other comprehensive income,
   net of tax:
   Unrealized gain on securities    --        --         --         --          18              18
                                                                                         ----------
  Total comprehensive income        --        --         --         --          --          11,089
 Cash dividends declared            --        --     (1,702)        --          --          (1,702)
 Stock options exercised             5        36         --         --          --              41
 Purchase of common stock
   for treasury                     --        --         --     (1,381)         --          (1,381)
                              ---------------------------------------------------------------------
Balance at September 30, 1997    1,396    13,128     48,064     (2,963)       (429)         59,196
 Comprehensive income:
  Net income                        --        --     13,586         --          --          13,586
  Other comprehensive income,
   net of tax:
   Unrealized gain on securities    --        --         --         --         209             209
                                                                                         ----------
  Total comprehensive income        --        --         --         --          --          13,795
 Cash dividends declared            --        --     (2,123)        --          --          (2,123)
 Stock options exercised             4        68         --         --          --              72
 Purchase of common stock
    for treasury                    --        --         --     (1,107)         --          (1,107)
                              ---------------------------------------------------------------------
Balance at September 30, 1998    1,400    13,196     59,527     (4,070)       (220)         69,833
 Comprehensive income:
  Net income                        --        --     12,900         --          --          12,900
  Other comprehensive income,
   net of tax:
   Unrealized loss on securities
    of $357, net of
    reclassification adjustment
    for gains included in net
    income of $95                   --        --         --         --        (262)           (262)
                                                                                         ----------
  Total comprehensive income        --        --         --         --          --          12,638
 Cash dividends declared            --        --     (2,723)        --          --          (2,723)
 Stock options exercised            25       660         --         --          --             685
 Purchase of common stock
   for treasury                     --        --         --     (1,570)         --          (1,570)
                              ---------------------------------------------------------------------
Balance at September 30, 1999 $  1,425    13,856     69,704     (5,640)       (482)         78,863
                              ======================================================================
</TABLE>


See accompanying notes to consolidated financial statements.

                                    16
<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.

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 $7.3
million as of September 30, 1999.  The Bank held no cash equivalents at
September 30, 1998.

Securities and Mortgage-Backed Securities Available for Sale
     In accordance with Statement of Financial Accounting Standards
("SFAS") No. 115, "Accounting for Certain Investments in Debt and Equity
Securities," management determines the appropriate classification of debt
securities at the time of purchase.  Debt securities are classified as
held to maturity when the Bank 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, 1999, and 1998, the Bank 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.
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.  The calculation of any adjustment
to carry assets available for sale at market value is computed on certain
pools of assets, which have been aggregated, based on common
characteristics.  Market prices are obtained from broker-dealers and
reflect estimated offer prices.

Loans Receivable Held for Sale
     Loans receivable held for sale consist of loans that management does
not intend to hold until maturity.  Accordingly, such loans are carried at
the lower of amortized cost (outstanding principal balance adjusted for
deferred loan fees and costs) or market value.  Market values for such
loans are determined based on sale commitments or dealer quotations.
Gains or losses on such sales are recognized using the specific
identification method.  Interest, including amortization and accretion of
deferred loan fees and costs, is included in interest income.

Loans Receivable Held for Investment, Net
     Loans 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.  As a general rule, the accrual of interest is discontinued when
principal or interest payments become doubtful.  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 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.

Deferred Loan Origination Fees and Costs
     Net loan fees and direct loan origination costs are deferred and
amortized to interest income using a method which approximates the level-
yield method over the life of the loan.

Provisions for Losses
     Loans - The Company 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 Company 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.  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
Company's past loan loss experience, known and inherent risks 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

                                    17
<PAGE>

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.

     Securities - The provision for losses on securities is charged to
earnings in an amount which, based on management's estimate, is necessary
to establish a general valuation allowance sufficient to absorb credit
losses that may exist within the Bank's investment portfolio.  These
provisions are made based on the results of management's continuing
reviews of the investment security portfolio, which include analysis of
issuer financial data and assessments of an issuer's ability to continue
to meet obligations.

Real Estate Owned
     Real estate owned represents foreclosed assets held for sale and is
recorded at fair value as of the date of foreclosure less any estimated
disposal costs (the "new basis") and is 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 any significant decline in fair value is 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 on the sale of real estate owned are recognized 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 of the respective assets (three to forty years)
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.

Income Taxes
     The Bank qualifies as a savings and loan for tax purposes in
accordance with Section 7701(a)(19) of the Internal Revenue Code.

     The provision for deferred income taxes is based on the liability
method and represents the change in the Bank's deferred income tax
liability or asset during the year.  Deferred income taxes arise from
temporary differences in the carrying values of various assets and
liabilities for financial reporting and income tax purposes.  Deferred tax
liabilities or assets are recorded at the tax rate that will be in effect
at the time the temporary differences are expected to reverse.

     As a result of changes in the Federal tax code, the Bank's bad debt
deduction for the year ended September 30, 1999 and 1998, was based on
actual experience as the percentage method for additions to the tax bad
debt reserve has been eliminated.  Under the new tax rules, thrift
institutions 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 will be completed over a six-year phase-in
period.  The phase-in period will be delayed for two years for
institutions who meet certain residential lending requirements.  As of
September 30, 1999, the Bank had approximately $2 million established as a
tax bad debt reserve in the base-year, and zero tax bad debt reserve after
the base year. Distributing the Bank's capital in the form of purchasing
treasury stock has forced the Bank to recapture its after base-year bad
debt reserve prior to the phase-in period.

Mortgage Servicing Rights
     The Bank adopted SFAS No. 125, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities," on
January 1, 1997.  For each servicing contract in existence before that
date, the previously recognized originated and purchased servicing rights
and "excess servicing" receivables were combined, net of any previously
recognized servicing obligations under that contract, as a servicing asset
or liability.  The Statement provides that servicing assets and other
retained interests in transferred assets be 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 that servicing assets and liabilities be 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

                                    18
<PAGE>


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 in accordance with SFAS No. 125, 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.
For the year ended 1997, there were no write downs or valuation allowances
established for capitalized servicing.  A valuation allowance of $651,000
was established during the period ending September 30, 1998.  During the
year ended September 30, 1999, the value of servicing rights increased,
which resulted in a recovery of the valuation allowance of $118,000.

     In accordance with the SFAS No. 125, servicing fees recognized in
excess of normal servicing fees are carried as interest-only strip
securities and classified as mortgage-backed securities available for sale
in accordance with SFAS No. 115.  Also, all previous amounts carried as
excess servicing assets were combined and reclassified as interest-only
strip securities within mortgage-backed securities available for sale.  At
September 30, 1999, the Bank held $5.5 million of such interest-only strip
securities.

Recently Issued Accounting Standards
     In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive
Income."  The Statement establishes standards for the reporting and
display of comprehensive income and its components (revenues, expenses,
gains and losses) in a full set of general-purpose financial statements.
This Statement requires that all items that are required to be recognized
under accounting standards as components of comprehensive income be
reported in a financial statement that is displayed with the same
prominence as other financial statements.  In accordance with the
Statement, the Company has classified items of other comprehensive income
by their nature in a financial statement and displayed the accumulated
balance of other comprehensive income separately from retained earnings
and additional paid-in capital in the consolidated balance sheets.  The
Statement was adopted for the Company's consolidated financial statements
as of and for the fiscal year ended September 30, 1999.

     In June 1997, the FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information."  The Statement
establishes standards for the way that public business enterprises report
information about operating segments in annual financial statements and
requires that those enterprises report selected information about
operating segments in interim financial reports issued to shareholders.
The Statement was adopted for the Company's consolidated financial
statements as of and for the fiscal year ended September 30, 1999.  See
Note 18 to the consolidated financial statements for the disclosures made
in accordance with this Statement.

     In February 1998, the FASB issued SFAS No. 132, "Employers'
Disclosures about Pensions and Other Postretirement Benefits."  The
Statement revises employers' disclosures about pensions and other post-
retirement benefit plans, but does not change the measurement or
recognition of those plans.  The Statement was adopted for the Company's
consolidated financial statements as of and for the fiscal year ended
September 30, 1999.

     In October 1998, the FASB issued SFAS No. 134, "Accounting for
Mortgage-Backed Securities Retained after the Securitization of Mortgage
Loans Held for Sale by a Mortgage Banking Enterprise."  The Statement
changes the way entities conducting mortgage banking activities account
for certain securities and other interests they retain after securitizing
mortgage loans that were held for sale.  The Statement was effective for
the Company's consolidated financial statements as of January 1, 1999.
The adoption of this Statement did not have a material impact on the
Company's consolidated financial statements as of and for the fiscal year
ended September 30, 1999.

     In June 1998, the FASB issued SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities."  The Statement
establishes accounting and reporting standards for derivative instruments
including certain derivative instruments embedded in other contracts
(collectively referred to as derivatives) and hedging activities.  The
Statement requires an entity to recognize all derivatives as either assets
or liabilities in the statement of financial position and measure those
instruments at fair value.  Due to the issuance of SFAS No. 137,
"Accounting for Derivative Instruments and Hedging Activities - Deferral
of the Effective Date of SFAS No. 133," the Statement will not be
effective for the Company's consolidated

                                    19
<PAGE>

financial statements until the fiscal year ending September 30, 2001.  The
adoption of this Statement is not expected to have a material impact on
the Company's consolidated financial statements.

Use of Estimates
     The preparation of financial statements in accordance with generally
accepted accounting principles ("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, and fair values of financial instruments.  Actual
results could differ from those estimates.

Reclassifications
     Certain amounts for 1998 and 1997 have been reclassified to conform
to the current year presentation.

Fair Value of Financial Instruments
     SFAS No. 107, "Disclosure about Fair Value of Financial
Instruments," requires the Company to disclose fair value information
about financial instruments for which it is practicable to estimate,
whether or not such fair values are reflected in the consolidated balance
sheets.  Estimated fair value amounts have been determined using available
market information and a selection from a variety of valuation
methodologies.  However, considerable judgment is necessarily 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,
1999 and 1998:

Cash and cash equivalents
The carrying amount reported in the consolidated balance sheets is a
reasonable estimate of fair value.

Securities available for sale
     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.

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 of Des Moines ("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 no commitment to sell.  Fair values of
mortgage loans sold forward are based on the committed prices.

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.

Accrued interest receivable
     The carrying amount reported in the consolidated balance sheets is a
reasonable estimate of fair value.

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 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.


                                    20
<PAGE>

FHLB advances
     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.

Other borrowings
     Fair values are estimated using rates currently available to the Bank
for debt with similar terms and remaining maturities.

Off balance sheet items
     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.

(2) REORGANIZATION AND MERGER

     On April 1, 1998, the Company completed a transaction whereby the
Bank became a wholly-owned subsidiary of the Company, through a merger of
the Bank with and into NASB Interim Savings Bank, F.S.B., a federally
chartered stock savings bank formed solely to facilitate this transaction.

     To complete the transaction, the Company issued an aggregate of
9,500,448 shares of Company common stock by exchanging one share of the
Company common stock for each share of common stock of the Bank.  It also
exchanged an option to purchase one share of Company common stock for each
outstanding option to purchase one share of the Bank's common stock.

     The resulting Bank from the merger continues to operate under the
name "North American Savings Bank, F.S.B."  The transaction was intended
to qualify as a tax-deferred reorganization under the Internal Revenue
Code of 1986, as amended, providing certain tax-deferred benefits for
income tax purposes for Bank stockholders.  The merger was accounted for
as a pooling of interests, and accordingly, the accompanying financial
information has been restated to include the accounts of the Bank and the
Company for all periods presented.

(3) STOCK SPLIT, CHANGE IN PAR VALUE, AND CHANGE IN NUMBER OF AUTHORIZED
SHARES

     On January 26, 1999, the stockholders of the Company voted to amend
the Company's Articles of Incorporation to increase the number of
authorized common stock from 3,000,000 to 20,000,000 shares.  At the same
time, stockholders also approved a reduction in the par value of common
stock from $1.00 to $0.15.

     On January 27, 1999, the Board of Directors declared a four-for-one
stock split.  Each stockholder received three additional shares of the
Company's common stock for each share they already owned.  The pay date of
the split was March 5, 1999.

     All prior period amounts have been adjusted for the effect of the
stock split, change in par value of common stock, and change in number of
authorized shares of common stock.

(4) SECURITIES AVAILABLE FOR SALE

     Summaries of securities available for sale are provided in the
following tables.  Dollar amounts are expressed in thousands.

                                          September 30, 1999
                           -----------------------------------------------
                                           Gross       Gross     Estimated
                               Amortized  unrealized  unrealized    market
                                 cost       gains       losses       value
                           -----------------------------------------------
U.S. Government Obligations $    2,857         --          (7)       2,850
Equity securities                2,738         --        (675)       2,063
                           -----------------------------------------------
   Total                      $  5,595         --        (682)       4,913
                           ===============================================


                                    21
<PAGE>


                                          September 30, 1998
                           -----------------------------------------------
                                           Gross       Gross     Estimated
                               Amortized  unrealized  unrealized    market
                                 cost       gains       losses       value
                           -----------------------------------------------
Taxable municipal obligations $  1,597         --          --        1,597
U.S. Government obligations      3,150         --         (10)       3,140
Equity securities                2,738         --        (266)       2,472
                           -----------------------------------------------
   Total                      $  7,485         --        (276)       7,209
                           ===============================================

     During the year ended September 30, 1999, gross gains of $95,000 and
no losses were recognized on the sale of securities available for sale.
There were no realized gains or losses on the sale of securities available
for sale during the year ended September 30, 1998 or 1997.

     The scheduled maturities of securities available for sale at
September 30, 1999, are presented in the following table.  Dollar amounts
are expressed in thousands.


                                           Gross       Gross     Estimated
                              Amortized  unrealized  unrealized    market
                                cost       gains       losses       value
                           -----------------------------------------------
No stated maturity            $  2,738         --        (675)       2,063
Due from five to ten years       2,857         --          (7)       2,850
                           -----------------------------------------------
   Total                      $  5,595         --        (682)       4,913
                           ===============================================


(5) 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, 1999
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized        market
                                       cost        gains        losses           value
                                    -----------------------------------------------------
<S>                                  <C>         <C>          <C>             <C>
Pass-through certificates guaranteed
  by GNMA - fixed rate              $   5,005          --          (10)          4,995
FNMA pass-through certificates -
  fixed rate                            4,053          --          (97)          3,956
Mortgage-backed derivatives (including
  CMO residuals and interest-only
  securities)                           5,653           5          (12)          5,646
                                    -----------------------------------------------------
     Total                          $  14,711           5         (119)         14,597
                                    =====================================================

</TABLE>



<TABLE>
<CAPTION>
                                                     September 30, 1998
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized        market
                                       cost        gains        losses           value
                                    -----------------------------------------------------
<S>                                  <C>         <C>          <C>             <C>
Pass-through certificates guaranteed
  by GNMA - fixed rate              $   6,432         39           --            6,471
FNMA pass-through certificates -
  fixed rate                            7,650         58           (1)           7,707
Mortgage-backed derivatives (including
  CMO residuals and interest-only
  securities)                           3,742         --         (178)           3,564
                                    -----------------------------------------------------
       Total                        $  17,824         97         (179)          17,742
                                    =====================================================

</TABLE>


     There were no gross realized gains or losses on the sale of
mortgage-backed securities available for sale during the years ended
September 30, 1999, 1998, or 1997.

                                    22
<PAGE>


     The scheduled maturities of mortgage-backed securities available
for sale at September 30, 1999, are presented in the following table.
Dollar amounts are expressed in thousands.



                                           Gross       Gross     Estimated
                              Amortized  unrealized  unrealized    market
                                cost       gains       losses       value
                           -----------------------------------------------
Due in one year or less     $   2,319        --          (42)      2,277
Due from one to five years      1,733        --          (55)      1,678
Due after ten years            10,659         5          (22)     10,642
                           -----------------------------------------------
     Total                  $  14,711         5         (119)     14,597
                           ===============================================

     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 call or prepay certain
obligations.

(6) 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, 1999
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized        market
                                       cost        gains        losses           value
                                    -----------------------------------------------------
<S>                                  <C>         <C>          <C>             <C>
FHLMC participation certificates:
  Fixed rate                        $   2,514         29          (24)           2,519
  Balloon maturity and
    adjustable rate                     4,928         14          (30)           4,912
FNMA pass-through certificates:
  Fixed rate                              356         --          (11)             345
  Balloon maturity and
    adjustable rate                       583         --          (13)             570
Pass-through certificates guaranteed
  by GNMA - fixed rate                    447         21           --              468
Collateralized mortgage
  obligation bonds                      1,139         63           --            1,202
Other asset-backed securities           3,052        200           --            3,252
                                    -----------------------------------------------------
     Total                           $ 13,019        327          (78)          13,268
                                    =====================================================
</TABLE>


<TABLE>
<CAPTION>
                                                    September 30, 1998
                                    -----------------------------------------------------
                                                    Gross       Gross          Estimated
                                     Amortized   unrealized   unrealized        market
                                       cost        gains        losses           value
                                    -----------------------------------------------------
<S>                                  <C>         <C>          <C>             <C>
FHLMC participation certificates:
  Fixed rate                        $   3,753        195           --            3,948
  Balloon maturity and
    adjustable rate                     7,809        145           --            7,954
FNMA pass-through certificates:
  Fixed rate                              572          7           --              579
  Balloon maturity and
    adjustable rate                       922          2           --              924
Pass-through certificates guaranteed
  by GNMA - fixed rate                    525         38           --              563
Collateralized mortgage
  obligation bonds                      3,684        280           (2)           3,962
Other asset-backed securities           4,347        410           --            4,757
                                    -----------------------------------------------------
     Total                         $   21,612      1,077           (2)          22,687
                                    =====================================================
</TABLE>


     The scheduled maturities of mortgage-backed securities held to
maturity at September 30, 1999, are presented in the following table.
Dollar amounts are expressed in thousands.

                                    23
<PAGE>



                                           Gross       Gross     Estimated
                              Amortized  unrealized  unrealized    market
                                cost       gains       losses       value
                           -----------------------------------------------
Due in one year or less     $      4          --          --           4
Due from one to five years     5,087          23         (30)      5,080
Due from five to ten years     4,575         248          (9)      4,814
Due after ten years            3,353          56         (39)      3,370
                           -----------------------------------------------
     Total                 $  13,019         327         (78)     13,268
                           ===============================================


     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 call or prepay certain obligations.

     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, 1999
                           -----------------------------------------------
                                           Gross       Gross     Estimated
                               Amortized  unrealized  unrealized    market
                                 cost       gains      losses       value
                           -----------------------------------------------
Customer deposit accounts  $     4,325        6          (30)       4,301



                                          September 30, 1998
                           -----------------------------------------------
                                           Gross       Gross     Estimated
                               Amortized  unrealized  unrealized    market
                                 cost       gains      losses       value
                           -----------------------------------------------
Customer deposit accounts  $     6,533       126          --       6,659



     All dispositions of mortgage-backed securities held to maturity
during fiscal 1999, 1998, and 1997 were the result of maturities or calls.


(7) LOANS RECEIVABLE

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


HELD FOR INVESTMENT                           1999           1998
                                         ---------------------------
Mortgage loans:
  Permanent loans on:
    Residential properties               $  315,934        311,982
    Business properties                     153,549         79,460
    Partially guaranteed by VA or
      insured by FHA                         34,500         25,071
    Construction and development            197,041        150,729
                                         ---------------------------
Total mortgage loans                        701,024        567,242
Commercial loans                              4,335          7,225
Installment loans and lease financing
  to individuals                             41,737         28,524
                                         ---------------------------
Total loans receivable held
  for investment                            747,096        602,991
Less:
  Undisbursed loan funds                    (76,474)       (61,836)
  Unearned discounts and fees on
    loans, net of deferred costs             (5,143)        (5,903)
  Allowance for losses on loans              (6,671)        (6,405)
                                         ---------------------------
    Net loans receivable held
      for investment                      $ 658,808        528,847
                                         ===========================


                                    24
<PAGE>



HELD FOR SALE                                 1999           1998
                                         ---------------------------
Mortgage loans:
  Permanent loans on:
    Residential properties               $  114,701        143,521
    Partially insured by FHA                    445            462
                                          --------------------------
                                            115,146        143,983
Less:
  Undisbursed loan funds                    (22,878)       (12,168)
  Unearned discounts and fees on loans,
    net of deferred costs                       (36)            30
                                          --------------------------
    Net loans receivable held for sale    $  92,232        131,845
                                          ==========================

     Included in the loans receivable balances are participating interests
in mortgage loans and wholly owned mortgage loans serviced by other
institutions of approximately $5.1 million and $6.0 million at September
30, 1999 and 1998, respectively.        Whole loans and participations
serviced for others were approximately $667.6 million and $546.2 million
at September 30, 1999 and 1998, 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 $252.1 million and $163.8 million at September 30,
1999 and 1998, 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, 1999 and 1998.
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, 1999 and 1998, loans with an aggregate principal
balance of approximately $4.1 million and  $3.8 million, respectively,
were on nonaccrual status.  Gross interest income would have increased by
$248,000 and $236,000 for the years ended September 30, 1999 and 1998,
respectively, if the nonaccrual loans had been performing.

     The following table presents the activity in the allowance for losses
on loans for 1999, 1998, and 1997.  Allowance for losses on mortgage loans
includes specific valuation allowances and general valuation allowances.
Dollar amounts are expressed in thousands.

                                    Amount
                                 ------------
Balance at October 1, 1996       $   5,836
  Provisions                           477
  Charge-offs                          (41)
  Recoveries                            --
                                 ------------
Balance at September 30, 1997    $   6,272
  Provisions                            64
  Charge-offs                           (7)
  Recoveries                            76
                                 ------------
Balance at September 30, 1998    $   6,405
  Provisions                           300
  Charge-offs                          (57)
  Recoveries                            23
                                 ------------
Balance at September 30, 1999    $   6,671
                                 ============


                                    25
<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>


                                             1999
                 ---------------------------------------------------------------
                       Residential
                 ----------------------              Construction
                    1-4     5 or more    Commercial      and
State             family     family      real estate  development     Total
- --------------------------------------------------------------------------------
<S>             <C>        <C>          <C>           <C>           <C>
Missouri        $ 209,126      1,104      101,945       104,582       416,757
Kansas             82,565         --       20,904        88,374       191,843
Iowa               14,345         --        6,290            --        20,635
Oklahoma            4,503         --        9,964         4,085        18,552
Other              35,205      3,586       14,446            --        53,237
                 ---------------------------------------------------------------
                $ 345,744      4,690      153,549       197,041       701,024
                 ===============================================================

</TABLE>


<TABLE>
<CAPTION>
                                             1998
                 ---------------------------------------------------------------
                       Residential
                 ----------------------              Construction
                    1-4     5 or more    Commercial      and
State             family     family      real estate  development     Total
- --------------------------------------------------------------------------------
<S>             <C>        <C>          <C>           <C>           <C>
Missouri        $ 203,965     10,000       42,878        76,170       333,013
Kansas             73,908      8,392       16,287        70,059       168,646
Other              35,904      4,884       20,295         4,500        65,583
                 ---------------------------------------------------------------
                $ 313,777     23,276       79,460       150,729       567,242
                 ===============================================================


</TABLE>

     Proceeds from the sale of loans receivable held for sale during
fiscal years 1999, 1998 and 1997, were $384.7 million, $344.5 million, and
$293.3 million, respectively.  In fiscal 1999, the Bank realized gross
gains of $6.3 million and gross losses of $40,000 on those sales.  In
fiscal 1998, gross gains of $5.7 million and gross losses of $0.1 million
were realized.  In fiscal 1997, the Bank realized gross gains of $5.1
million and $0.3 of gross losses.


 (8) REAL ESTATE OWNED

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



                                              1999           1998
                                         -----------------------------
Real estate acquired through (or deed in
  lieu of) foreclosure                    $   3,991          4,568
Less: allowance for losses                   (1,289)        (1,336)
                                         -----------------------------
    Total                                 $   2,702          3,232
                                         =============================

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


                                 1999     1998     1997
                               --------------------------
Balance at beginning of year $   1,336    1,680    1,715
Provisions                          --   (1,987)    (172)
Charge-offs                       (262)    (434)    (242)
Recoveries                         215    2,077      379
                               --------------------------
Balance at end of year       $   1,289    1,336    1,680
                               ==========================

                                    26
<PAGE>


(9) PREMISES AND EQUIPMENT

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


                                      1999       1998
                                    -------------------
Land                               $  1,913      1,774
Buildings and improvements            3,851      3,678
Furniture, fixtures and equipment     6,898      6,839
                                    -------------------
                                     12,662     12,291
  Accumulated depreciation           (7,943)    (7,473)
                                    -------------------
  Total                            $  4,719      4,818
                                    ===================


     Certain facilities of the Bank are leased under various operating
leases.  Amounts paid for rent expense for the fiscal years ended
September 30, 1999, 1998, and 1997 were approximately $584,000, $510,000,
and $470,000, respectively.

     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
- ----------------------------------
2000                     $   530
2001                         456
2002                         293
2003                          39
                          --------
     Total               $ 1,318
                          ========


(10) CUSTOMER DEPOSIT ACCOUNTS

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


                                   1999                  1998
                             -----------------      -----------------
                               Amount      %           Amount      %
- ---------------------------------------------------------------------
Demand deposit accounts     $  57,987     10           60,803     11
Savings accounts               85,758     15           78,991     14
Money market demand accounts    7,004      1            8,276      2
Certificate accounts          414,714     74          397,434     73
                             -----------------      -----------------
                            $ 565,463    100          545,504    100
                             =================      =================
Weighted average interest rate   4.83%                   5.04%
                             ===========            ============

     The aggregate amount of certificates accounts in excess of $100,000
was approximately $40.8 million and $31.4 million as of September 30, 1999
and 1998, respectively.

     The following table presents contractual maturities of certificate
accounts as of September 30, 1999.  Dollar amounts are expressed in
thousands.


                                             Two to   After
                         Up to     One to    three    three
                       one year  two years   years    years     Total
                      -------------------------------------------------
Certificate accounts $ 312,824     59,910    27,136   14,844   414,714


                                    27

<PAGE>


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

                              1999       1998       1997
                          --------------------------------
Savings accounts          $  3,257      3,048      2,777
Money market demand and
  demand deposit accounts      994      1,121      1,325
Certificate accounts        21,832     22,845     21,779
                          --------------------------------
                          $ 26,083     27,014     25,881
                          ================================


(11) 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 at least 150% 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.

                                     1999                 1998
                              -----------------    -----------------
                                       Weighted             Weighted
                                       Average               Average
Year ended September 30,       Amount    Rate       Amount     Rate
- --------------------------------------------------------------------
     1999                    $     --       --    $ 85,016     5.76%
     2000                     134,352     5.46%         16     5.18%
     2001                       5,265     5.80%         16     5.18%
     2002                         278     5.25%         16     5.18%
     2003                      24,293     5.78%     24,016     5.79%
     2004 through 2014          3,900     5.25%        130     5.18%
                             ------------------    -----------------
                            $ 168,088     5.51%   $109,210     5.77%
                             ==================    =================

(12) OTHER BORROWINGS

     Other borrowings with original terms of greater than one year are
listed in the schedule below.  Dollar amounts are expressed in thousands.


Description              Rate           Amount
- -------------------------------------------------
Other notes payable      7.50%          $ 150


     The balance of other borrowings at September 30, 1999, is scheduled
to mature according to the following table.  Dollar amounts are expressed
in thousands.

Years ending             Amount
September 30,           Maturing
- ----------------------------------
2000                       50
2001                       50
2002                       50
                      ------------
                       $  150
                      ============


                                    28
<PAGE>



(13) 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:


                                            1999     1998     1997
                                          --------------------------
Statutory federal income tax rate           35.0%    35.0%    35.0%
State income taxes, net of federal benefit   3.2      3.2      3.4
Other, net                                   1.5      0.4      0.1
                                          --------------------------
                                            39.7%    38.6%    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.

                                          1999     1998     1997
                                      ----------------------------
Deferred loan fees and costs          $    344      282      457
Accrued interest receivable                (15)     (10)     (20)
Book depreciation in excess of
   tax depreciation                       (122)    (108)     (84)
Basis difference on investments              6       (1)       6
Special SAIF assessment                     --       --    1,292
Loan loss reserves                        (173)     157     (908)
Mark-to-market adjustment                  165     (314)    (118)
Mortgage servicing rights                1,545      964      660
Prepaid expenses                             7        1       --
Other                                      (48)       3       (7)
                                      ----------------------------
                                      $  1,709      974    1,278
                                      ============================


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


                                         1999        1998
                                     ------------------------
Deferred loan fees and costs          $  (850)       (506)
Accrued interest receivable               (21)        (36)
Book depreciation in excess of
  tax depreciation                        341         219
Basis difference on investments          (431)       (425)
Loan loss reserves                      1,744       1,571
Mark-to-market adjustment                  31         196
Mortgage servicing rights              (3,169)     (1,624)
Prepaid expenses                          (80)        (73)
Unrealized loss on securities
  available for sale                      318         143
Other                                     (94)       (142)
                                     ------------------------
                                      $(2,211)       (677)
                                     ========================

(14) STOCKHOLDERS' EQUITY

     During fiscal 1999, the Company paid quarterly cash dividends on
common stock of $0.08 per share on February 26, 1999, May 28, 1999, and
August 27, 1999, and $0.0625 per share on November 30, 1998.

     During fiscal 1998, the Company paid quarterly cash dividends on
common stock of $0.0625 per share on February 27, 1998, May 29, 1998, and
August 31, 1998, and $0.05 per share on December 1, 1997.

                                    29
<PAGE>


     During fiscal 1999, the Company repurchased 115,926 shares of its own
stock with a total value of $1.6 million at the time of repurchase.
During fiscal 1998, 74,640 shares were repurchased with a total value of
$1.1 million at the time of repurchase.

(15) REGULATORY CAPITAL REQUIREMENTS

     The Bank is required to maintain capital in excess of certain minimum
requirements as prescribed by the Office of Thrift Supervision ("OTS").
Any institution that fails to meet these minimum regulatory capital
requirements will be subject to action 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 are
also subject to qualitative judgments by the regulators about components,
risk weightings, and other factors.

     Quantitative measures have been established by regulation to ensure
capital adequacy require the Bank to maintain minimum capital amounts and
ratios (set forth in the table below) of total and Tier 1 capital (as
defined in the regulations) to risk-weighted assets (as defined), and of
Tier 1 capital (as defined) to average assets (as defined).  As of
September 30, 1999, the Bank meets all capital adequacy requirements.

     As of September 30, 1999, the most recent notification 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 tables presented.  Management does not
believe that there are any conditions or events occurring since
notification that would change the Bank's classification. Also, management
is not aware of any existing or potential conditions that would change the
Bank's capital adequacy classification.

     The following tables summarize the relationship between the Bank's
capital and regulatory requirements.  Dollar amounts are expressed in
thousands.

At September 30, 1999                                Amount
- ------------------------------------------------------------
GAAP capital (Bank only)                           $ 74,314
Adjustment for regulatory capital:
  Intangible assets                                  (1,544)
  Reverse the effect of SFAS No. 115                     73
                                                    --------
     Tangible capital                                72,843
  Qualifying intangible assets                        1,421
                                                    --------
     Tier 1 capital (core capital)	                  74,264
  Qualifying general valuation allowance              4,450
                                                    --------
     Risk-based capital                            $ 78,714
                                                    ========

<TABLE>
<CAPTION>


                                                                  As of September 30, 1999
                                         --------------------------------------------------------------
                                            Actual          Minimum Required for  Minimum Required to be
                                                              Capital Adequacy      "Well Capitalized"
                                         ----------------   -------------------  ---------------------
                                          Amount   Ratio      Amount    Ratio       Amount     Ratio
                                         ----------------    ------------------  ---------------------
<S>                                     <C>       <C>       <C>        <C>         <C>        <C>
Total capital to risk-weighted assets   $ 78,714    13.3%     47,371     >=8%        59,213     >=10%
Core capital to adjusted tangible assets  74,264     9.0%     32,949     >=4%        41,187     >=5%
Tangible capital to tangible assets       72,843     8.8%     12,356    >=1.5%           --      --
Tier 1 capital to risk-weighted assets    74,264    12.5%         --      --         35,528     >=6%

</TABLE>


                                    30
<PAGE>

<TABLE>
<CAPTION>


                                                                  As of September 30, 1998
                                         --------------------------------------------------------------
                                            Actual          Minimum Required for  Minimum Required to be
                                                              Capital Adequacy      "Well Capitalized"
                                         ----------------   -------------------  ---------------------
                                          Amount   Ratio      Amount    Ratio       Amount     Ratio
                                         ----------------    ------------------  ---------------------
<S>                                     <C>       <C>       <C>        <C>         <C>        <C>
Total capital to risk-weighted assets   $ 68,895    13.6%     40,559     >=8%        50,698     >=10%
Core capital to adjusted tangible assets  63,714     8.7%     29,347     >=4%        36,683     >=5%
Tangible capital to tangible assets       62,146     8.5%     11,005    >=1.5%           --      --
Tier 1 capital to risk-weighted assets    63,714    12.6%         --      --         30,419     >=6%

</TABLE>


(16) 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
American United Life Insurance Company ("AUL"), 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, provided that the participant makes
a monthly contribution of at least 1% of his monthly base salary and no
greater than 15%.  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 $226,000, $195,000,
and $151,000 for the years ended September 30, 1999, 1998, and 1997,
respectively.  These amounts have been included as compensation expense in
the accompanying consolidated statements of income.


(17) STOCK OPTION PLAN

     The Bank maintains a stock option plan ("Option Plan") through which
options to purchase up to 10% of the number of shares of common stock
originally issued, as adjusted for the stock split discussed in Note 3 and
the stock dividends discussed below, were granted to officers and
employees of the Bank.  Options were granted for 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.  As of September 30, 1999, the time frame
for issuing new option agreements under the Option Plan had expired.

     The following table summarizes Option Plan activity during fiscal
1999, 1998, and 1997.  The number of shares and price per share have been
adjusted in accordance with the Option Plan to reflect the 10% stock
dividends paid in fiscal 1986, 1987, and 1989 and the four-for-one stock
split in fiscal 1999.

                                             Number          Price
                                           Of shares       per share
                                           ---------------------------
Options outstanding at October 1, 1996      544,956     $ 1.02 - 7.66
  Granted                                    52,000           8.97
  Exercised                                 (29,260)     (1.02 - 2.25)
  Forfeited                                  (8,860)     (1.02 - 7.66)
                                           ---------------------------
Options outstanding at September 30, 1997   558,836       1.02 - 8.97
  Granted                                        --           --
  Exercised                                 (37,036)     (1.02 - 7.78)
  Forfeited	                                     --           --
                                           ---------------------------
Options outstanding at September 30, 1998   521,800       1.02 - 8.97
  Granted                                        --           --
  Exercised                                (162,000)      2.25 - 5.06
  Forfeited                                      --           --
                                           ---------------------------
Options outstanding at September 30, 1999   359,800     $ 2.25 - 8.97
                                           ===========================


                                    31
<PAGE>


     The following table provides information regarding the expiration
dates of the stock options outstanding at September 30, 1999.


                            Number         Weighted average
                          of shares         exercise price
                       -------------------------------------
Expiring on:
  June 25, 2000            153,848             $  5.88
  June 13, 2001            109,952                7.50
  December 22, 2002         12,000                2.25
  August 23, 2004            4,000                5.06
  September 26, 2005         8,000                7.53
  January 23, 2006           8,000                7.63
  June 12, 2006             12,000                7.50
  January 21, 2007          52,000                8.97
                       -------------------------------------
                           359,800             $  6.82
                       =====================================


     Of the options outstanding at September 30, 1999, 244,249 are
immediately exercisable and 115,551 are exercisable at future dates in
accordance with the vesting schedules outlined in each stock option
agreement.

     The Company applies Accounting Principles Board Opinion ("APB") No.
25 in accounting for its stock option plan, under which no compensation
cost has been recognized for stock option awards.  Had compensation cost
for the stock option plan been determined in accordance with the fair
value accounting method prescribed under SFAS 123, "Accounting for Stock-
Based Compensation," the Company's net income and net income per share on
a pro forma basis would have been as presented in the following table.
Dollar amounts are expressed in thousands, except per share data.


                            1999      1998      1997
                         ------------------------------
Net Income:
  As reported            $ 12,900    13,586    11,071
  Pro forma                12,817    13,557    11,050
Basic earnings per share:
  As reported            $   1.43      1.52      1.23
  Pro forma                  1.42      1.52      1.23
Diluted earnings per share:
  As reported                1.40      1.48      1.19
  Pro forma                  1.40      1.48      1.19


     For purposes of computing the pro forma effects of stock option
grants under the fair value accounting method, the fair value of each
stock option grant was estimated on the date of the grant using the Black-
Scholes option pricing model.  The following assumptions for fiscal 1999,
1998 and 1997 were used for the grants:


                            1999         1998        1997
                         -----------------------------------
Risk free interest rate     5.76%        4.22%       6.00%
Expected volatility         .364         .213         .12
Expected life             6 Years      6 Years      6 years
Dividend yield           3.6%-4.3%    3.5%-4.2%    3.5%-4.2%


                                    32

<PAGE>


(18) 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.


                                          1999      1998      1997
                                       ----------------------------
Balance at beginning of year           $ 4,517     2,681     1,276
Additions:
  Originated mortgage servicing rights   4,884     3,498     1,852
Reductions:
  Amortization                          (1,137)   (1,011)     (447)
  Impairment recovery (loss)               118      (651)       --
                                       ----------------------------
Balance at end of year                 $ 8,382     4,517     2,681
                                       ============================


(19) SEGMENT INFORMATION

     In accordance with SFAS No. 131, 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.  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.

     The following table presents financial information from the Company's
operating segments for the years ended September 30, 1999, 1998, and 1997.
Dollar amounts are expressed in thousands.


Year ended                       Mortgage    Other and
September 30, 1999     Banking   Banking    Eliminations   Consolidated
- ------------------------------------------------------------------------
Net interest income  $  30,180       --           275           30,455
Provision for
  loan losses              300       --            --              300
Other income             8,575   11,527        (8,720)          11,382
General and admin.
  Expenses              11,138   10,983        (1,992)          10,129
Income tax expense      10,927      217        (2,636)           8,508
                       -------------------------------------------------
   Net income         $ 16,390      327        (3,817)          12,900
                       =================================================



Year ended                       Mortgage    Other and
September 30, 1998     Banking   Banking    Eliminations   Consolidated
- ------------------------------------------------------------------------
Net interest income  $  27,690       --           159           27,849
Provision for
  loan losses               64       --            --               64
Other income             8,144   10,478        (7,198)          11,424
General and admin.
  Expenses               9,725    9,112        (1,770)          17,067
Income tax expense      10,027      526        (1,997)           8,556
                       -------------------------------------------------
   Net income         $ 16,018      840        (3,272)          13,586
                       =================================================

                                    33

<PAGE>

Year ended                       Mortgage    Other and
September 30, 1997     Banking   Banking    Eliminations   Consolidated
- ------------------------------------------------------------------------
Net interest income  $  24,777       --            --           24,777
Provision for
  loan losses              477       --            --              477
Other income             5,551    8,224        (5,179)           8,596
General and admin.
  Expenses               8,483    7,726        (1,321)          14,888
Income tax expense       8,226      192        (1,481)           6,937
                       -------------------------------------------------
   Net income         $ 13,142      306        (2,377)          11,071
                       =================================================


(20) FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

     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

     As of September 30, 1999, the Bank had outstanding commitments to
originate $15.6 million in commercial real estate loans, $29.1 million of
fixed rate residential first mortgage loans and $20.8 million of
adjustable rate residential first mortgage loans.  Commercial real estate
loan commitments have approximate average committed rates of 8.2%.
Residential mortgage loan commitments have an approximate average
committed rate of 8.4% 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.

     At September 30, 1999 and 1998, the Bank had commitments to sell
loans of approximately $58.3 million and $72.5 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.  Any unrealized loss on these commitment
obligations are considered in conjunction with the Bank's lower of cost or
market valuation on its loans receivable held for sale.

(21) RECONCILIATION OF BASIC EARNINGS PER SHARE TO DILUTED EARNINGS
     PER SHARE

     Basic earnings per share is computed using the weighted average
number of common shares outstanding.  The dilutive effect of potential
common shares outstanding are included in diluted earnings per share.  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,
                                --------------------------------------
                                     1999         1998       1997
                                --------------------------------------
Net income                        $ 12,900       13,586     11,071

Basic weighted average shares    8,997,552    8,937,740  9,003,500
Effect of stock options            189,049      216,832    302,096
Dilutive potential common shares 9,186,601    9,154,572  9,305,596

Earnings per share:
  Basic                           $   1.43         1.52       1.23
  Dilutive                            1.40         1.48       1.19


     The dilutive securities included for each period presented above
consist entirely of stock options granted to employees as incentive
stock options under Section 442A of the Internal Revenue Code as
amended (Note 17).

 (22) FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following table presents the carrying values and fair values
of the Company's financial instruments presented in accordance with
SFAS No. 107.  Dollar amounts are expressed in thousands.

<TABLE>
<CAPTION>


                                           September 30, 1999           September 30, 1998
                                      --------------------------    -------------------------
                                                     Estimated                     Estimated
                                       Carrying         fair         Carrying         fair
                                        value          value          value          value
                                      --------------------------    -------------------------
<S>                                   <C>            <C>            <C>            <C>
Financial Assets:
  Cash and cash equivalents          $  10,870         10,870          3,331          3,331
  Securities available for sale          4,913          4,913          7,209          7,209
  Stock in Federal Home Loan Bank        8,405          8,405          5,961          5,961
  Mortgage-backed securities:
    Available for sale                  14,597         14,597         17,742         17,742
    Held to maturity                    14,487         15,111         23,947         25,029
  Loans receivable:
    Held for sale                       92,232         93,413        131,845        133,732
    Held for investment                657,340        664,531        526,512        543,729
  Accrued interest receivable            4,832          4,832          4,455          4,455
  Mortgage servicing rights              8,382          9,326          4,517          4,517
Financial Liabilities:
  Customer deposit accounts            565,463        566,707        545,504        541,394
  Advances from FHLB                   168,088        166,200        109,210        110,955
  Other borrowings                         150            149            200            204


</TABLE>


<TABLE>
<CAPTION>

                                           September 30, 1999           September 30, 1998
                                      --------------------------    -------------------------
                                                     Estimated                     Estimated
                                       Carrying         fair         Carrying         fair
                                        value          value          value          value
                                      --------------------------    -------------------------
<S>                                   <C>            <C>            <C>            <C>
Unrecognized financial instruments:
  Lending commitments - fixed
    rate, net                        $  43,994            324         62,857          1,182
  Lending commitments - floating
    Rate                                21,582            345          5,480            118
  Commitments to sell loans             58,308           (227)        72,534           (790)

</TABLE>



     The fair value estimates presented are based on pertinent information
available to management as of September 30, 1999 and 1998.  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.

                                    35
<PAGE>



INDEPENDENT AUDITORS' REPORT
- -------------------------------------------------------------------------


The Board of Directors and Stockholders
NASB Financial, Inc., and Subsidiary

     We have audited the accompanying consolidated balance sheets of NASB
Financial, Inc. and Subsidiary (the "Company") as of September 30, 1999
and 1998, and the related consolidated statements of income, stockholders'
equity and cash flows for the years then ended.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements
based on our audits.  The financial statements of the Company for the year
ended September 30, 1997, were audited by other auditors whose report,
dated November 14, 1997, expressed an unqualified opinion on those
statements.

     We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements.  An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable
basis for our opinion.

     In our opinion, such 1999 and 1998 financial statements present
fairly, in all material respects, the financial position of the Company as
of September 30, 1999 and 1998, and the results of their operations and
their cash flows for the years then ended, in conformity with generally
accepted accounting principles.





/s/ DELOITTE & TOUCHE LLP

December 2, 1999
Kansas City, Missouri


                                    36
<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
1999                          Quarter     Quarter    Quarter     Quarter     Total
- -------------------------------------------------------------------------------------
<S>                          <C>        <C>         <C>         <C>         <C>
Interest income              $ 15,472     15,262      15,811      17,012      63,557
Interest expense                8,359      7,965       8,071       8,707      33,102
                             --------------------------------------------------------
Net interest income             7,113      7,297       7,740       8,305      30,455
Provision for loan losses          75         75          75          75         300
                             --------------------------------------------------------
Net interest income after
  provision for loan losses     7,038      7,222       7,665       8,230      30,155
Other income                    2,821      3,177       2,675       2,709      11,382
General and administrative
  Expenses                      4,922      4,721       5,092       5,394      20,129
                             --------------------------------------------------------
Income before income taxes      4,937      5,678       5,248       5,545      21,408
Income tax expense              1,922      2,270       2,099       2,217       8,508
                             --------------------------------------------------------
Net income                   $  3,015      3,408       3,149       3,328      12,900
                             ========================================================
Income per share             $   0.33       0.38        0.35        0.37        1.43
                             ========================================================
Average shares outstanding      8,935      9,042       9,023       8,991       8,998

</TABLE>


<TABLE>
<CAPTION>
                               First      Second      Third      Fourth
1998                          Quarter     Quarter    Quarter     Quarter     Total
- -------------------------------------------------------------------------------------
<S>                          <C>        <C>         <C>         <C>         <C>
Interest income              $ 15,674     15,632      15,606      15,479      62,391
Interest expense                8,942      8,611       8,509       8,480      34,542
                             --------------------------------------------------------
Net interest income             6,732      7,021       7,097       6,999      27,849
Provision for loan losses           7        308          62        (313)         64
                             --------------------------------------------------------
Net interest income after
  provision for loan losses     6,725      6,713       7,035       7,312      27,785
Other income                    2,333      2,612       2,477       4,002      11,424
General and administrative
  expenses                      3,964      4,119       4,299       4,685      17,067
                             --------------------------------------------------------
Income before income taxes      5,094      5,206       5,213       6,629      22,142
Income tax expense              1,961      2,004       2,037       2,554       8,556
                             --------------------------------------------------------
Net income                   $  3,133      3,202       3,176       4,075      13,586
                             ========================================================
Income per share             $   0.35       0.36        0.35        0.46        1.52
                             ========================================================
Average shares outstanding      8,948      8,960       8,932       8,904       8,938

</TABLE>



                                    37
<PAGE>


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

Walter W. Pinnell
President, NASB Financial, Inc. and North American Savings Bank

James A. Watson
Executive Vice President, North American Savings Bank

Frederick V. Arbanas
President, Fred Arbanas, Inc. National Yellow Pages Service
Jackson County Legislature
Kansas City, Missouri

W. Russell Welsh
Managing Partner, Polsinelli, White, Vardeman & Shalton
Kansas City, Missouri

Barrett Brady
President, J.C. Nichols Company
Kansas City, Missouri

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


OFFICERS OF NASB FINANCIAL, INC.
- -------------------------------------------------------------------------
David H. Hancock
Chairman
Chief Executive Officer

Keith B. Cox
Vice President and Treasurer

Paul L. Thomas
Vice President and Corporate Secretary

John M. Nesselrode
Senior Vice President

Chief Investment Officer
Walter W. Pinnell
President

James A. Watson
Vice President

Brad Lee
Vice President

Bruce Thielen
Vice President


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

Walter W. Pinnell
President

James A. Watson
Executive Vice President
Operations and Branch Admin.

Keith B. Cox
Executive Vice President, Chief Financial Officer

Paul L. Thomas
Vice President, Corporate Secretary

Brad Lee
Senior Vice President, Construction Lending

John M. Nesselrode
Senior Vice President, Chief Investment Officer

Bruce Thielen
Senior Vice President, Residential Lending

Dena Sanders
Vice President, Consumer Lending

Lisa M. Reynolds
Vice President, Construction Lending

Mike Anderson
Vice President, Construction Lending

Roger Campbell
Vice President, Construction Lending

Patricia K. Pittack
Vice President, Product Management

Pat Cox
Vice President, Residential Lending

Neil Volkmann
Vice President, Residential Lending

Joe O'Flaherty
Vice President, Residential Lending

Ron Reagan
Vice President, Residential Lending


                                    38
<PAGE>

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

646 N. 291 Highway
Lee's Summit, Missouri

8840 State Line Road
Leawood, Kansas

8501 North Oak Trafficway
Kansas City, Missouri

920 North Belt
St. Joseph, Missouri

3011-B North Belt
St. Joseph, Missouri

11221 East 23rd Street
Independence, Missouri

2002 East Mechanic
Harrisonville, Missouri

LOAN ADMINISTRATION
12125-D Blue Ridge Ext.
Grandview, Missouri

RESIDENTIAL LENDING
949 NE Columbus
Lee's Summit, Missouri

12900 Metcalf - Suite 140
Overland Park, Kansas

1611 Des Peres Road,
Suite 110
St. Louis, Missouri

1014 Country Club Road
St. Charles, Missouri

3322 S. Campbell - Suite W
Springfield, Missouri

#7 Executive Woods Court
Suite C
Swansea, Illinois

5620 SW 29th St.
Topeka, Kansas

CONSTRUCTION LENDING
12125-D Blue Ridge Ext.
Grandview, Missouri

11237 Nall Avenue
Leawood, Kansas


INVESTOR INFORMATION
- -------------------------------------------------------------------------
Annual Meeting of Stockholders:
     The Annual Meeting of Stockholders will be held on Tuesday, January
26, 1999, at 10:00 a.m. at North American Savings Bank, 12125-D Blue Ridge
Extension, 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, Vice President and Treasurer, NASB Financial, Inc., 12498
South 71 Highway, Grandview, Missouri 64030.

Transfer Agent:
     UMB Bank, n.a., P.O. Box 64, Kansas City, Missouri 64141

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:
     Deloitte & Touche LLP, 1010 Grand Avenue, Suite 400, Kansas City,
Missouri 64106

Shareholder and Financial Information:
     Contact Keith B. Cox, NASB Financial, Inc., 12498 South 71 Highway,
Grandview, Missouri  64030, (816) 765-2200.

Common Stock Prices and Dividends
     At September 30, 1999, approximately 500 registered stockholders held
8,949,438 outstanding shares of NASB Financial, Inc. common stock.  The
Company paid cash dividends of $0.05 per share were paid in February, May,
and August, and November of 1997.  Cash dividends of $0.0625 per share
were paid in February, May, August, and November of 1998.  Cash dividends
of $0.08 per share were paid in February, May, and August of 1999.

     The table below reflects the Bank'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 1999            Fiscal 1998
                   ----------------       ----------------
Quarter ended        High      Low          High      Low
- -----------------------------------------------------------
December 31       $ 13.75    10.00         13.60    12.00
March 31            23.00    12.75         19.72    12.50
June 30             14.06    12.63         15.50    14.53
September 30        10.38    14.00         14.63    12.50

                                    39
<PAGE>

















<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1000

<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1999             SEP-30-1998
<PERIOD-END>                               SEP-30-1999             SEP-30-1998
<CASH>                                          10,870                   3,331
<INT-BEARING-DEPOSITS>                           7,317                       0
<FED-FUNDS-SOLD>                                     0                       0
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                     13,318                  13,170
<INVESTMENTS-CARRYING>                          13,318                  13,170
<INVESTMENTS-MARKET>                            13,318                  13,170
<LOANS>                                        778,656                 700,046
<ALLOWANCE>                                      7,960                   7,741
<TOTAL-ASSETS>                                 825,737                 736,054
<DEPOSITS>                                     565,463                 545,504
<SHORT-TERM>                                   134,352                  85,016
<LIABILITIES-OTHER>                             13,173                  11,307
<LONG-TERM>                                     33,886                  24,394
                                0                       0
                                          0                       0
<COMMON>                                         1,425                   1,400
<OTHER-SE>                                      77,438                  68,433
<TOTAL-LIABILITIES-AND-EQUITY>                 825,737                 736,054
<INTEREST-LOAN>                                 62,307                  60,770
<INTEREST-INVEST>                                  887                   1,186
<INTEREST-OTHER>                                   363                     435
<INTEREST-TOTAL>                                63,557                  62,391
<INTEREST-DEPOSIT>                              26,083                  27,014
<INTEREST-EXPENSE>                              33,102                  34,542
<INTEREST-INCOME-NET>                           30,455                  27,849
<LOAN-LOSSES>                                      300                      64
<SECURITIES-GAINS>                                  95                       0
<EXPENSE-OTHER>                                 20,129                  17,067
<INCOME-PRETAX>                                 21,408                  22,142
<INCOME-PRE-EXTRAORDINARY>                      21,408                  22,142
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                    12,900                  13,586
<EPS-BASIC>                                       1.43                    1.52
<EPS-DILUTED>                                     1.40                    1.48
<YIELD-ACTUAL>                                    4.14                    3.94
<LOANS-NON>                                      4,074                   3,854
<LOANS-PAST>                                         0                       0
<LOANS-TROUBLED>                                 4,004                   6,031
<LOANS-PROBLEM>                                  7,065                   5,035
<ALLOWANCE-OPEN>                                 6,405                   6,272
<CHARGE-OFFS>                                       57                       7
<RECOVERIES>                                        23                      76
<ALLOWANCE-CLOSE>                                6,671                   6,405
<ALLOWANCE-DOMESTIC>                             6,671                   6,405
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                          5,223                   5,225


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission