CAMERON ASHLEY BUILDING PRODUCTS INC
10-K405, 1999-01-20
LUMBER & OTHER CONSTRUCTION MATERIALS
Previous: NEW SOUTH AFRICA FUND INC, SC 13G, 1999-01-20
Next: SMITH CHARLES E RESIDENTIAL REALTY INC, 8-K, 1999-01-20



<PAGE>   1



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

                                    FORM 10-K
(Mark One)

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
OF 1934
For the fiscal year ended October 31, 1998 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 0-23442
                           ---------------------------

                     CAMERON ASHLEY BUILDING PRODUCTS, INC.
             (Exact name of Registrant as specified in its charter)

            GEORGIA                                      58-1984957
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

                      11651 PLANO ROAD, DALLAS, TEXAS     75243
               (Address of principal executive offices) (Zip Code)

                                  214-860-5100
              (Registrant's telephone number, including area code)
                           ---------------------------
      SECURITIES REGISTERED PURSUANT TO
           SECTION 12(b) OF THE ACT:                        NONE

   SECURITIES REGISTERED PURSUANT TO SECTION            COMMON STOCK
               12(g) OF THE ACT:                      (Title of Class)

Indicate by check 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
                                       ---    ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

Aggregate market value of the Common Stock of the Registrant held by
non-affiliates of the Registrant (7,016,920 shares) on January 6, 1999:
$93,412,747.

The number of shares of Common Stock of the Registrant outstanding as of January
6, 1999 was 8,644,575 shares.

                      DOCUMENTS INCORPORATED BY REFERENCE:

The information called for by Part III is incorporated by reference to the
definitive Proxy Statement for the Annual Meeting of Stockholders of the Company
to be held March 3, 1999, which will be filed with the Securities and Exchange
Commission not later than 120 days after October 31, 1998.



<PAGE>   2


PART  I

ITEM 1.  BUSINESS

GENERAL

Cameron Ashley Building Products, Inc., (together with its principal operating
subsidiaries Wm. Cameron & Co. ("Cameron"), Ashley Aluminum, LLC ("Ashley"),
Cameron Ashley Canada, Inc. ("CA Canada") and Cameron Ashley Financial Services,
Inc. ("CAFS"), (collectively the "Company") is a leading North American
distributor of a broad line of building products that are used principally in
home improvement, remodeling and repair work and in new residential and
commercial construction. The Company's product lines include roofing, millwork,
pool and patio enclosure materials, insulation, vinyl siding, industrial metals
and a variety of other building materials. The Company distributes its products
through its extensive 165-branch network (including Washington Roofing, acquired
on November 2, 1998) to independent building materials dealers, professional
builders, large contractors and mass merchandisers and national co-ops in all 50
U.S. states and throughout Canada.

Since its formation in 1991, the Company has pursued a strategy of establishing
a national building products distribution network through the acquisition of
independent building products distributors. As a result of acquisitions and
internal growth, the Company grew from $134.8 million in revenue in fiscal 1991
to $899.2 million in fiscal 1998, representing a compound annual growth rate of
31%. Over the same period, the Company completed 39 acquisitions and added 116
distribution facilities. Additionally, the Company has subsequently acquired
Washington Roofing, which has 9 distribution facilities, and continues to pursue
strategic targets.

According to the Home Improvement Research Institute, building products sales to
contractors in the new housing and home repair and remodeling markets grew from
approximately $70.5 billion in 1991 to approximately $109.5 billion in 1997,
representing a compound annual growth rate of 7.6%. The wholesale building
products distribution industry, which distributes to these markets, is highly
fragmented. According to the National Home Center News, sales by the 100 largest
building materials wholesale distributors were approximately $28 billion in
1997, representing only 25.6% of the $109.5 billion in total sales to building
contractors. Many distributors in the building materials industry are small,
privately-held companies which generally lack the purchasing power of a larger
entity and may also lack the broad lines of products and sophisticated inventory
management and control systems typically needed to operate a multi-branch
distribution network. The increasingly competitive environment faced by smaller
distributors has prompted a trend toward industry consolidation which management
believes offers significant opportunities for the Company.

The Company has established a presence in a substantial portion of North America
and as a result, the Company's financial performance is not significantly
dependent upon a single geographic region's economy. The diversity of the
Company's customer base and the wide variety of applications for the Company's
products also decrease the impact of a downturn in demand in any particular
market segment. The risks posed by the cyclical new residential construction
market are somewhat mitigated by the Company's significant participation in the
less cyclical residential remodeling and home improvement market.

INDUSTRY OVERVIEW

Prior to the 1970's, building materials were sold in both rural and metropolitan
markets largely by local dealers, such as lumberyards and hardware stores. These
dealers, who generally purchased their products from wholesale distributors,
sold building products directly to homeowners, contractors and homebuilders. In
the late 1970's and 1980's, the advent of mass merchandisers such as The Home
Depot and Lowe's altered this distribution channel dramatically in metropolitan
markets as these retailers displaced many local dealers. A core strength of
these mass merchandisers was their ability to market a broad range of
competitively priced home improvement and do-it-yourself products to the
homeowner and small contractor. Accordingly, most wholesale distributors
redirected their efforts and worked to sell directly to large contractors and
homebuilders in metropolitan markets and provide mass merchandisers with fill-in
and specialty products that mass merchandisers would not typically stock in
their retail inventory. This distribution structure remains in place today.

                                       2

<PAGE>   3

In metropolitan areas, mass merchandisers primarily sell products to retail
customers such as homeowners and small contractors. In rural areas, dealers such
as lumberyards and hardware stores sell products to homeowners, contractors and
homebuilders. Independent building products distributors, such as the Company,
and major manufacturers, such as Georgia Pacific and Weyerhaeuser, do not sell
directly to retail customers. Instead, they distribute products to (i)
professional homebuilders and contractors in metropolitan markets, (ii) dealers
in rural markets and (iii) mass merchandisers in metropolitan areas. Despite the
emergence of the mass merchandisers during the past two decades, the wholesale
building products distribution industry has experienced solid growth in the
1990s.

STRATEGY

The Company's primary strategic objective is to be a leading wholesale building
products distributor in North America. Since 1991, the Company has pursued a
strategy of aggressive growth through acquisitions and development of the
management and operational expertise required to be a leader in the industry. As
the Company moves into the next phase of its development, management plans to
(i) continue to expand through selective acquisitions, (ii) accelerate internal
growth and (iii) capitalize on the economies of scale of its North American
network. By pursuing these initiatives, the Company seeks to achieve superior
sales and profit growth relative to its competitors, provide building products
manufacturers with a unified North American distribution network and increase
its market share with national account retailers, developers, large contractors,
builders and manufactured housing companies.

Continue to Expand Through Selective Acquisitions

Over the past several years, the Company's acquisition strategy has resulted in
the expansion of its operations from branch locations in two states to 37 states
and nine provinces in Canada. Going forward, the Company intends to continue to
expand through a disciplined acquisition program in order to achieve its growth
objectives and strengthen its North American distribution network. In evaluating
future acquisition candidates, the Company will target well-established
distributors which will allow the Company to enter new markets or to expand its
product lines in existing markets. The Company seeks acquisition candidates that
have complementary management teams and product lines. The Company typically
retains the existing management team of the acquired distributor to benefit from
local market knowledge and customer relationships and provides incentive
compensation tied to the profitability and return on investment of the acquired
operation. After acquiring a new distributor, the Company concentrates on
expanding product lines at the location and improving its operational efficiency
through purchasing economies, inventory management and administrative savings.

Accelerate Internal Growth

The Company is pursuing several strategies designed to accelerate internal
growth. These strategies include:

Broadening Product Lines. The Company seeks to broaden the product lines offered
by its branches in order to improve the overall product mix available to its
customers, assist customers in managing their specialized inventory needs and
enable branches to provide "one-stop shopping" to their customers. The
distribution of a wider variety of products enhances gross profit margins by
adding higher margin specialty products to the Company's branches and reduces
unit shipping costs by allowing delivery of more products per truckload. Current
product lines the Company is seeking to broaden across the branch network
include exterior siding systems, commercial roofing and millwork. Management
continually seeks opportunities to enhance the Company's product offerings
through the acquisition of distributors offering complementary product lines and
the establishment of relationships with additional suppliers.

Enhancing Relationships with National and Regional Accounts. The Company is
expanding its sales to national and regional home center chains and hardware
co-ops by establishing programs with national vendors which enable these vendors
to rapidly replenish the special inventory needs of their large national
accounts. In addition, the Company has also developed services which provide
special order capabilities for niche products and in-store merchandising
services to its customers. Management believes that its extensive North American
network uniquely positions the Company to provide these services to national and
regional accounts.

Expanding Presence in Large Builder, Developer and Manufactured Housing
Segments. Management believes that its distribution and service network also
provides it with significant growth opportunities

                                       3

<PAGE>   4

in the large national and regional builder, developer and manufactured housing
market segments where the Company currently has a limited presence. The Company
is seeking to expand existing programs with several major builders to which the
Company provides specialized millwork packages and roofing products. Management
believes additional expansion of the Company's geographic network through
acquisitions will improve its ability to service these market segments.

Offering Value-Added Services. The Company is developing complementary
value-added services to offer its customers. In October 1997, the Company
purchased a minority interest in Field Marketing and Management ("FMM"). FMM
offers third party outsourced field services to fulfill several of the
retailers' traditional merchandising tasks, including managing shelf space and
position, providing inventory management, conducting in-store audits and
promotional introductions and implementing major department resets. Other
retailers such as food and drug stores have found they can take cost out of the
logistical supply chain by using a third party for such in-store merchandising
needs instead of higher-cost, permanent sales and marketing employees. Third
party servicers such as FMM allow suppliers to share the merchandising personnel
through syndication, at a lower cost, for valuable in-store representation. The
Company offers FMM as a complementary service to its strategic vendor
relationships and to the national and regional home center chains.

Enhancing Branch Management Capability. A key aspect of the Company's strategy
is an entrepreneurial operating philosophy which seeks to maximize the Company's
responsiveness to customers' needs and to give branch managers a sense of
responsibility and accountability for the performance of their own operations.
Selling and operational capabilities at the branch level are critical to
achieving the Company's overall sales and profit objectives. To enhance branch
management capabilities, the Company has implemented a number of initiatives
which include (i) providing two weeks of intensive classroom training at one of
the country's leading distribution management programs, (ii) investing in
training courses focusing on professional selling skills and time and territory
management and (iii) providing ongoing training in standardized branch processes
and procedures.

Capitalize on Economies of Scale

Capturing Purchasing Economies. As a significant customer to many of its
vendors, the Company is able to obtain competitive pricing and purchasing terms,
ensure timely delivery of products and maintain appropriate inventory
availability. While individual branch managers are responsible for selecting and
ordering inventory tailored to the varied needs of customers in their local
markets, the Company generally negotiates with its major vendors on a
company-wide basis to obtain favorable pricing, volume discounts and other
beneficial purchase terms. Branch or regional managers are responsible for
inventory selection and ordering on terms negotiated centrally, so that the
Company remains responsive to local market demand, while still maximizing
purchasing leverage through volume orders. To help strengthen the Company's
overall purchasing economics, management initiated a preferred vendor program
that maintains regional flexibility, but reduces the number of vendors in
several major product categories. Management believes that further opportunities
to realize purchasing economies exist within all product categories and
operating expense areas and intends to pursue such opportunities to enhance
profitability.

Upgrading Business Information Systems. Management believes that information
technology to support organization-wide decision making is critical to achieving
the Company's sales and profit objectives. Each of the Company's branches is
equipped with on-line, real time information systems, which enable branch
management to control and monitor inventory levels, perform invoicing and order
entry and establish delivery routes and schedules. Corporate management is also
able to monitor branch and regional sales, profitability, asset management and
working capital performance by utilizing the same system. The Company is in the
process of implementing a new information system in its Cameron division to
allow it to reduce operating and administrative costs and to improve customer
service, pricing management and inventory and logistics management. See
"Information Technology".

Increasing Operating Efficiencies. The Company centralizes many administrative
functions such as accounting and finance, information technology, employee
benefits, insurance, human resources, legal, and national account sales efforts
both to achieve economies of scale and to help branch management remain focused
on maximizing sales and profitability of their locations. Management intends to
continue its efforts to increase operating productivity throughout the Company.
In an effort to reduce operating expenses, the Company recently launched cost
reduction efforts across many administrative functions and management believes
there will continue to be opportunities to eliminate redundant functions and
facilities from time to time, particularly through operating synergies resulting
from additional acquisitions.

                                       4

<PAGE>   5


ACQUISITION HISTORY

Since its formation in 1991, the Company has completed 40 acquisitions and has
grown from 40 branches at the end of 1991 to 158 branches as of October 31,
1998. In November 1998, the Company completed the acquisition of Washington
Roofing Products, which added 7 new branch locations to the Company. As of
December 31, 1998, the Company had 165 branches. Set forth in the table below is
a description of the Company's acquisitions during each of the calendar years
indicated:

<TABLE>
<CAPTION>
                                                            NUMBER OF                      LOCATION OF
        BUSINESS                                        ACQUIRED BRANCHES               ACQUIRED BRANCHES
        --------                                        -----------------               -----------------
<S>                                                             <C>                   <C>
        1992
          Thunderbird Steel........................             1                               NM
          Mike's Aluminum..........................             1                               FL
        1993
          Owens-Corning Fiberglas (Supply Division)             5                         GA, IL, NC, TX
          Owens-Corning Fiberglas (Supply Division)             1                               MI
          New Orleans Building Products............             1                               LA
          Wholesale Building Supply (Albuquerque)..             1                               NM
          Whitewater Building Products.............             2                               IN
          San Antonio Building Products............             1                               TX
        1994
          Chesapeake Building Supply...............             1                               MD
          Bright Aluminum..........................             1                               FL
          Wholesale Building Supply (Santa Fe).....             1                               NM
          Bird Incorporated........................             10                    AZ, CT, KY, MA, NY, VT
          Southland Building Products..............             6                             LA, TX
          CA Co....................................             4                             ID, WA
        1995
          Blair Siding.............................             1                               GA
          Warehouse Moulding & Door Corp...........             2                               NM
          Zaglin Wholesale.........................             1                               GA
          States Dealer Supply.....................             1                               OR
          Star, Inc................................             7                           AZ, OR, UT
        1996
          Premdor, Inc. (distribution facility)....             1                               UT
          Jett Supply Co...........................             3                           CO, IL, TX
          Mile High Roofing & Exterior Supply......             3                               CO
          California Roofers Supply................             8                               CA
          Dependable Roofing & Materials...........             1                               CA
          Metro Roofing Supply.....................             1                               AR
          Midwest Thermal Products, Inc............             4                           AR, MO, OK
        1997
          Ince Holdings, Ltd. (Boyd Division)......             16                            Canada
          Contractors Supply.......................             2                               NE
          Bois Daigle, Ltd.........................             7                             Canada
          DMG Supply...............................             3                               SC
          Vinyl Wholesale Supply Co................             1                               NC
          Mid-America Siding Supply Inc............             2                             AR, TX
        1998
          J&L Services, Inc........................             1                               IL
          Oakmont Industries, Ltd..................             1                             Canada
          Millwork Specialties, Inc................             1                               NY
          Ozark Construction Supply................             1                               MO
          APi Supply Company                                    9                   IL, IA, MN, MT, ND, SD, WI
          Lafayette Woodworks, Inc.................             1                               LA
          Gerard Demers/Demers Express.............             2                             Canada
          Washington Roofing Products Co...........             7                           DC, MD, VA
</TABLE>

                                       5

<PAGE>   6


PRODUCTS

The Company distributes a broad range of building products as shown in the
following table and as described below.

<TABLE>
<CAPTION>
                                                                 FISCAL 1998        FISCAL 1997        FISCAL 1996
                                                                 -----------        -----------        -----------
<S>                                                                  <C>                <C>                <C>
        Roofing Products.......................................      35%                38%                36%
        Millwork...............................................      11                 10                 10
        Pool and Patio Enclosure Products......................       8                  9                 11
        Insulation.............................................      12                  9                  6
        Vinyl Siding...........................................       6                  7                  5
        Industrial Metals......................................       3                  4                  6
        Other Building Products*...............................      25                 20                 21
</TABLE>

* Includes those product lines which individually constitute less than three
percent (3%) of the Company's net sales.

Roofing Products. Shingles, felt, roof tile, commercial roll roofing, coatings,
asphalt, flashings, vents and other roofing products are distributed to
residential and commercial roofing contractors and dealers, including
lumberyards and, to a lesser extent, mass merchandisers. Principal brands of
roofing products include CertainTeed, Elk, GAF, Genstar, Monier/Lifetile,
Owens-Corning and Tamko. Management believes the Company is one of the largest
roofing products wholesalers in the United States.

Millwork. Millwork includes doors, door units and component parts, molding,
windows, stair parts, blinds, shutters and screens, which are distributed to
dealers, mass merchandisers, contractors and builders in the residential
construction industry. The Company's major millwork lines include ABTCo.
(prefinished moldings, shutters and architectural work), Premdor and Steves &
Sons (flush doors), ThermaTru (residential entry doors) and a variety of other
regional suppliers. The Company also pre-hangs door units for large residential
builders such as D. R. Horton and Perry Homes, mass merchandisers and
independent dealers.

Pool and Patio Enclosure Products. Pool and patio enclosure products include
aluminum extrusions, roof panels, gutters, coil, screen, awnings, handrails and
various other exterior aluminum building products. These products are sold by
the Company to residential contractors and installers, who use them in the
construction of pool enclosures, screen rooms, mobile home improvement projects,
carports and roof-over applications. A majority of the pool and patio enclosure
product line is purchased from a variety of suppliers for redistribution by the
Company. The remainder consists of roll-formed roof panels, gutters and
fold-down window awnings fabricated by the Company. The Company's fabrication
capability allows it to produce a variety of sizes and styles on an as-needed
basis to control inventory costs or fill custom orders.

Insulation. The Company distributes a broad line of insulation materials to
contractors and dealers. Principal brands distributed by the Company include
CertainTeed and Owens-Corning products that are used in both residential and
commercial applications.

Vinyl Siding. Vinyl siding consists of siding, soffit and accessories. The
Company purchases vinyl siding from several industry leaders, including
CertainTeed, Jannock and Owens-Corning, and distributes the product to builders,
contractors and mass merchandisers.

Industrial Metals. Industrial aluminum and stainless steel products fall
primarily into two categories, extrusions and sheet. These products are
purchased by sheet metal businesses, fabricators and manufacturers for use in a
variety of products. The Company purchases extruded products for distribution,
while third party processors and the Company cut sheet products from coils to
standard specifications. In addition, the Company has the ability to cut sheet
products to individual specifications.

Other Building Products. The Company distributes a variety of building materials
such as stucco, aluminum siding, sheathing, fireplaces, ceiling tiles, grids,
skylights, gutters, sheet rock, nails and fasteners, rebar, mesh, corrugated
metal, wood products, fencing and pneumatics. The product mix offered by each
branch is tailored to the demands of its local market.

                                       6

<PAGE>   7


BRANCH OPERATIONS

The Company distributes products through its network of 165 branches (including
the Washington Roofing acquisition), which are strategically located to provide
prompt delivery and responsive customer service. The Company emphasizes
individual branch profit-and-loss and working capital responsibility and seeks
to maximize the benefits of its local market presence. A branch is typically
comprised of warehouse and receiving space, secure outdoor holding space, office
space and product display areas. Local sales efforts are coordinated and
supported at the branches. The bulk of the remaining branch activities relate to
receiving, storing and delivering building products.

Each branch is responsible for selecting and ordering inventory to meet the
needs of its customers and for creating its own localized sales, marketing and
promotional programs, supplemented by coordinated national and regional programs
at the corporate level. All branches are equipped with on-line information
systems that allow managers to control and monitor inventory levels, perform
invoicing and order entry, and establish delivery routes and schedules.
Corporate management also uses the Company's information systems to monitor
sales, profitability and working capital management by branch. The Company
employs electronic data interchange ("EDI") to enhance its ability to serve the
needs of major national accounts and national manufacturers.

Some of the Company's branches are organized into a formal "hub and spoke"
system, with large branches supporting smaller branches or mini-branches. Even
where a formal "hub and spoke" system has not been implemented, full-line
metropolitan branches typically provide fill-in service to smaller and rural
branches. Metropolitan branches are typically larger in square footage and
generally stock a full line of products, while the product mix at rural branches
is typically more limited and market specific.

The Company establishes and maintains overall credit policy and terms at the
corporate level. Branch managers are generally responsible, within the Company's
policy, for overseeing the extension of credit and the collection of accounts
receivable. The Company's central credit function assists branches with major
accounts, collects delinquent accounts and determines overall credit lines and
credit approval. The Company obtains lien rights and security interests where
appropriate to provide security for larger accounts.

PURCHASING

The Company generally negotiates with its major vendors on a company-wide basis
to obtain favorable pricing, volume discounts and other beneficial purchase
terms. The Company negotiates large block purchases of roofing, insulation,
millwork, pool and patio and commodity products centrally to capture purchasing
economies. Branch or regional managers are responsible for inventory selection
and ordering on terms negotiated centrally, so that the Company remains
responsive to local market demand, while still maximizing purchasing leverage
through volume orders. Branch managers are also responsible for inventory
management at their respective locations.

Payment, discount and volume purchase programs are negotiated directly by the
Company with its major suppliers, with a majority of the Company's purchases
made from suppliers offering these programs. The Company is a party to
distribution agreements with certain vendors, including CertainTeed and
Owens-Corning, on an exclusive or non-exclusive basis, depending on the product
and the territory involved. The agreements also provide certain price
protections for products purchased by the Company from these suppliers.

SALES AND MARKETING

The Company's marketing programs center on fostering strong customer
relationships and providing superior service. The Company focuses its marketing
efforts primarily on the residential remodeling and new housing segments and, to
a lesser extent, on the commercial and industrial segments. The Company has a
national accounts sales & marketing staff that is responsible for negotiating
programs and standards for relationships with mass merchandisers, purchasing
cooperatives, national home builders and developers and manufacturers. The
Company's marketing team also has dedicated executives focused on product lines
targeted for growth, such as vinyl siding.

The Company's sales organization consists of outside field sales personnel who
report directly to their local branch manager and are supported by inside
customer service representatives at the branch. Bonus and commission

                                       7

<PAGE>   8

payments constitute a substantial portion of the compensation for salespersons,
and in fiscal 1998 branch managers could earn up to 50% of their base salary in
bonus if branch performance goals were achieved or exceeded.

CUSTOMERS

The Company distributes products to a large number and variety of building
material dealers, large home builders, contractors, mass merchandisers and
national co-ops, and others.

Contractors represent the Company's single largest customer group. Management
believes that prospects of increased sales to this group are strong, based on
projected growth in home repair and remodeling work. In addition, with the
emergence and continued growth of retail mass merchandisers such as The Home
Depot and Lowe's, the Company has begun to target those merchandisers to satisfy
their fill-in and specialty product needs.

The percentages of the Company's fiscal 1998 revenue attributable to the
Company's various types of customers are as follows:

<TABLE>
<CAPTION>
                                                        FISCAL 1998             FISCAL 1997             FISCAL 1996
                                                        -----------             -----------             -----------
<S>                                                         <C>                     <C>                     <C>
       Contractors....................................      51%                     56%                     59%
       Dealers........................................      33%                     26%                     22%
       Mass Merchandisers and National Co-ops.........       9%                     11%                     11%
       Builders.......................................       5%                      4%                      4%
       Other..........................................       2%                      3%                      4%
</TABLE>

INFORMATION TECHNOLOGY

In late 1997, the Company initiated a major business process re-engineering
project aimed at improving and standardizing Company processes and using a "best
practices" approach to reduce operating costs. This re-engineering effort
centers around a new information system using J.D. Edwards software and IBM
AS/400 hardware. The system has been successfully implemented in parts of Canada
and management expects the system to be fully implemented in its Cameron
division in 1999. The new information system and re-engineered processes are
expected to enhance the Company's competitive position by reducing operating and
administrative costs and improving customer service, pricing management and
inventory and logistics management. The new software has been represented by
J.D. Edwards to be year 2000 compliant and the Company will test for such
compliance prior to full implementation.

COMPETITION

The Company's competition varies by product line, customer classification and
geographic market. The Company competes with many local and regional building
products distributors, and, in certain markets and product categories, with
other national building products distributors, such as ABC Supply and Rugby
Building Products. The Company also competes with major corporations with
national distribution capability, such as Georgia-Pacific, Weyerhaeuser and
other product manufacturers that engage in direct sales; however, the Company
also acts as a distributor for certain products of these manufacturers. The
Company sells products to and, to a lesser extent, competes with large home
center chains such as The Home Depot and Lowe's for business from smaller
contractors. Competition from such large home center chains may, in the future,
include more competition for the business of larger contractors.

Management believes that the Company's target customers generally select
building products distributors on the basis of product availability,
relationships, service and delivery, geographic coverage, responsiveness and
credit availability. The Company utilizes its purchasing power with major
suppliers to obtain products at prices generally more favorable than its smaller
competitors. The Company's relative size also permits it to attract experienced
sales and service personnel and gives the Company the resources to provide
company-wide sales, product and service training programs. By working closely
with its customers and utilizing the Company's information technology, the
Company's branches are able to maintain appropriate inventory levels and are
well positioned to deliver completed orders on time.

                                       8

<PAGE>   9


ENVIRONMENTAL

The Company is subject to federal, state and local environmental laws and
regulations. A number of roofing materials are considered environmentally
hazardous. The Company typically handles and stores a variety of these materials
at its distribution center locations. The Company maintains appropriate
environmental compliance programs at each of its distribution centers and has
never been the subject of any material enforcement action by any governmental
agency.

Many of the Company's distribution centers are located in areas of current or
former industrial activity, where environmental contamination may have occurred.
Under various federal, state and local environmental laws, ordinances and
regulations, a current or previous owner or operator of real estate may be
required to investigate and remediate releases or threatened releases of
hazardous or toxic substances or petroleum products located at such property,
and may be held liable for property damage and for investigation and remediation
costs in connection with the contamination.

Management believes the Company is in material compliance with applicable laws
and regulations governing the discharge of hazardous waste into the environment;
moreover, management does not believe there are any material environmental
liabilities at any of its distribution center locations. Nevertheless, there can
be no assurance that the Company's knowledge is complete with regard to all
material environmental liabilities and it could subsequently discover potential
environmental liabilities arising from its sites or from neighboring facilities.

EMPLOYEES

As of October 31, 1998, the Company had 2,437 employees, including 154 corporate
and administrative personnel and 2,283 branch employees. At the branch level, a
total of 1,762 people were employed as warehouse and manufacturing personnel,
truck drivers, office staff and labor supervisors; and 521 were employed as
branch managers and sales personnel. Unions represent a total of approximately
65 hourly workers at the Company's Chicago, Detroit, San Antonio, New York City,
Hauppauge (New York) and Houston facilities. The Company has not experienced any
work stoppages. The remainder of the Company's employees are not represented by
a union or a collective bargaining unit. Management considers the Company's
employee relations to be satisfactory.

TRADENAMES

Historically, the Company operated under various tradenames in the markets it
served, retaining the name of an acquired business to preserve local
identification. To capitalize on its increasing national presence, the Company
has converted most branch operations to the primary tradename "Cameron Ashley
Building Products." New acquisitions typically convert to the primary tradename
within 6 to 12 months after the purchase date. Some local branches continue to
use historical trade names as secondary tradenames to maintain goodwill.

SEASONALITY

The Company's first quarter and, to a lesser extent, its second quarter are
typically adversely affected by winter construction cycles and weather patterns
as the level of activity in both the home improvement and new construction
markets decreases. Management closely monitors operating expenses and inventory
levels during seasonally affected periods and to the extent possible, controls
variable operating costs to minimize seasonal effects on profitability.

EXECUTIVE OFFICERS OF THE REGISTRANT

Ronald R. Ross (age 46) has been a director of the Company since 1994. Mr. Ross
has served as Chief Executive Officer since September 1996, as Chairman of the
Board of the Company since February 1994 and as Chairman of the Board and Chief
Executive Officer of Cameron since November 1996. From December 1991 to June
1997, he served as President of Cameron. Mr. Ross was Vice President, Operations
of the Cameron Wholesale division of CertainTeed Corporation, a building
products manufacturer, from September 1987 to September 1991 and served as Vice
President and General Manager of the division until its sale to Cameron in
December 1991.

                                       9

<PAGE>   10

Walter J. Muratori (age 55) has been a director of the Company since 1994. Mr.
Muratori has served as Vice Chairman and Chief Operating Officer of the Company
since March 1998 and as President of the Company since February 1994. He has
also served as President of Cameron and Chairman of the Board of Ashley since
June 1997. He previously served as President of Ashley from October 1991 to June
1997. From 1989 to 1991, Mr. Muratori served as President of Talquin Building
Products, Inc., a division of Florida Progress Corporation and the former parent
of Ashley. From 1970 to 1986, Mr. Muratori held various sales and management
positions at Ashley.

J. Andrew Kerner (age 39) has served as Executive Vice President - Chief
Financial Officer and Treasurer of the Company and Executive Vice President -
Chief Financial Officer and Treasurer of Cameron since April 1998. Prior to
joining the Company, Mr. Kerner was employed by Frito-Lay, Inc., a division of
PepsiCo., from 1987 until April 1998 in a variety of senior financial positions
in the United States and Europe.

C. Steven Gaffney (age 50) has served as Executive Vice President of the Company
and as President and Chief Executive Officer of Ashley since June 1997. Mr.
Gaffney was Vice President of the Company from 1994 to June 1997. Mr. Gaffney
was Executive Vice President of Ashley from 1991 to June 1997. He previously
served as President of Ashley from 1989 to 1991 and as its Vice President from
1986 to 1989.

John H. Bradberry (age 48) has served as Executive Vice President - Chief
Accounting Officer of the Company since November 1997. From August 1996 to
November 1997, he was Executive Vice President - Central Division of Cameron.
Prior thereto, he served as Vice President - Chief Accounting Officer of the
Company from June 1995 to August 1996 and as Vice President - Finance of the
Company from December 1991 to June 1995. From December 1991 to August 1996, Mr.
Bradberry also served as Chief Financial Officer of Cameron.

John S. Davis (age 42) has served as Vice President - General Counsel and
Secretary of the Company since 1994. Prior to joining the Company, he was
employed as Associate Counsel - Mergers and Acquisitions of Electronic Data
Systems Corporation (EDS) from 1990 to 1994. Mr. Davis was engaged in private
legal practice prior to 1990.

Thomas R. Miller (age 49) has served as Vice President - Human Resources of the
Company since December 1994. From 1980 until December 1994, Mr. Miller served as
Managing Director of Employee Relations for American Airlines, Inc.


ITEM 2.  PROPERTIES

The Company operates both owned and leased branches in 37 states; of the 165
Company branches, 36 are owned and 129 are leased. The Company's facilities
range in size from approximately 15,000 to 150,000 square feet. This building
space is used for warehousing and distribution purposes and, to a lesser extent,
for sales, manufacturing and administrative purposes. The Company owns a 24,000
square foot office building where its corporate offices are located near its
Dallas, Texas branch. The Company believes its facilities are adequately
maintained and utilized and are suitable for the purposes for which they are
used. None of the Company's owned real properties are subject to any major
encumbrances.


ITEM 3.  LEGAL PROCEEDINGS

On November 3, 1997, Bradco Supply Corporation ("Bradco") of Avenel, New Jersey
filed suit against the Company in the Superior Court of New Jersey, alleging
various contractual claims arising out of the terms of a letter of intent dated
October 2, 1997 executed by Bradco and the Company pertaining to the acquisition
of Bradco by the Company. Bradco has alleged, among other things, a breach and
unilateral termination of the letter of intent by the Company and seeks to
recover as damages a $3 million "walk-away" fee under the terms of the letter of
intent. On December 4, 1997 the Company successfully removed the Bradco lawsuit
to the United States District Court, New Jersey District. Management believes
the case is without merit and has maintained a vigorous defense to date. On

                                       10

<PAGE>   11

September 16, 1998, the Company filed a motion to dismiss or for judgment on the
pleadings, seeking alternatively, that the case be dismissed or judgment to be
rendered in its favor on the pleadings, without need for a trial on the merits.
The Company expects its motion will be heard by the court in late January 1999.
Pending such hearing, the Company expects to complete discovery on the case in
early 1999 and anticipates a trial setting later in the year.

In January 1998, a subsidiary of the Company and three of its employees were
subpoenaed to provide information to a grand jury of the United States District
Court, Northern District of Texas, in connection with an investigation of
possible violations of federal antitrust laws in the aluminum building products
industry, including possible violations of Section 1 of the Sherman Act. No
allegations of wrongdoing have been made against the subsidiary, the employees
or the Company. In February 1998, information was provided in response to the
subpoenas and the grand jury appearance was postponed indefinitely. In November
1998, the Company's three employees were again notified to appear before a
federal grand jury in Ft. Worth, Texas on December 16, 1998. Subsequently, such
appearance was again postponed indefinitely, and there has been no further
activity.

From time to time, the Company is also involved in litigation and proceedings in
the ordinary course of its business. Management believes that such ordinary
course of business litigation will not have a material adverse effect on the
Company's financial condition or results of operations.


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

There were no matters submitted for a vote of security holders during the fourth
quarter ended October 31, 1998.

                                       11

<PAGE>   12


PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS

The Company's Common Stock trades on the New York Stock Exchange under the
symbol "CAB". Prior to June 17, 1998 the Common Stock was traded on the Nasdaq
National Market System. The following table sets forth, for the Company's fiscal
periods indicated, the high and low closing price per share for the Common
Stock, as reported on the New York Stock Exchange and the Nasdaq National Market
System.
<TABLE>
<CAPTION>
                                                                                            High           Low
                                                                                            ----           ---
<S>                                                                                      <C>            <C>     
    FISCAL 1998
       First Quarter ................................................................... $ 19.000       $ 13.750
       Second Quarter ..................................................................   20.500         14.750
       Third Quarter ...................................................................   22.375         14.875
       Fourth Quarter ..................................................................   16.375          9.563

                                                                                            High           Low
                                                                                            ----           ---
    FISCAL 1997
       First Quarter ................................................................... $ 14.875       $ 11.500
       Second Quarter  .................................................................   15.500         12.375
       Third Quarter ...................................................................   14,875         12.000
       Fourth Quarter  .................................................................   19.750         14,375
</TABLE>


As of January 6, 1999, there were approximately 57 holders of record of the
Common Stock. The Company has never declared or paid a cash dividend on its
Common Stock and does not intend to pay any cash dividends on its Common Stock
in the foreseeable future. The current policy of the Company's Board of
Directors is to retain all earnings to support operations and finance expansion.
The Credit Agreement restricts the payment of cash dividends without the prior
approval of NationsBank. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources." Future
declaration and payment of dividends, if any, will be determined in light of
then current conditions, including the Company's earnings, operations, capital
requirements, financial condition, restrictions in financing agreements and
other factors deemed relevant by the Board of Directors.

On June 16, 1998, the Company issued warrants to purchase 200,000 shares of the
Company's Common Stock at $20.00 per share to Lee R. Anderson, Sr. as partial
consideration for a covenant-not-to-compete entered into by Anderson in
connection with the sale of substantially all of the assets and business of APi
Supply Company to the Company. The warrants are for a term of five years,
commencing on the grant date of June 16, 1998, and are exercisable during the
four year period commencing one year from the date of grant. Because the
transaction involved a single, sophisticated investor, the warrants were issued
pursuant to an exemption from registration under Section 4(2) of the Securities
Act in a transaction not involving a public offering. The warrants were not
independently valued at the time of issuance, but were part of the bargained
consideration for the purchase of the APi Supply Company business. The market
price for the Common Stock on the date of grant was $15.50 as compared to the
strike price of $20.00 for the warrants.

                                       12

<PAGE>   13


ITEM 6.  SELECTED FINANCIAL DATA

SELECTED FINANCIAL DATA

The selected financial data presented below as of October 31, 1998, 1997, 1996,
1995, and 1994 and for each of the five fiscal years ended October 31, 1998,
have been derived from audited consolidated financial statements of the Company.
The historical data set forth below should be read in conjunction with the
consolidated financial statements of the Company, together with the notes
thereto, included elsewhere herein and "Management's Discussion and Analysis of
Financial Condition and Results of Operations".

<TABLE>
<CAPTION>
                                                                          FISCAL YEAR ENDED OCTOBER 31,
                                                                          -----------------------------

                                                          1998           1997        1996            1995            1994
                                                        --------       --------     --------        --------         --------
                                                                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

     OPERATING DATA:
        Revenue....................................     $899,217       $761,590     $604,710        $503,691         $296,268
        Cost of sales..............................      721,300        611,753      485,595         408,528          234,367
                                                        --------       --------     --------        --------         --------
        Gross profit...............................      177,917        149,837      119,115          95,163           61,901
        Operating expenses.........................      145,380        125,684       95,689          75,927           45,502
                                                        --------       --------     --------        --------         --------
        Income from operations.....................       32,537         24,153       23,426          19,236           16,399
        Interest expense...........................        8,019          5,750                        3,376            2,333
                                                        --------       --------     --------        --------         --------
        Income before income taxes.................       24,518         18,403        3,910          15,860           14,066
        Provision for income taxes.................        9,224          7,084       19,516           5,985            5,366
                                                        --------       --------     --------        --------         --------
        Income before extraordinary charge.........       15,294         11,319                        9,875            8,700
                                                        --------       --------     --------        --------         --------
        Extraordinary charge - early extinguishment
          of debt, net of income tax.................          -              -          245               -                -
                                                        --------       --------     --------        --------         --------
        Net income.................................     $ 15,294       $ 11,319     $ 11,824        $  9,875         $  8,700
                                                        ========       ========     ========        ========         ========
        Net income per share before extraordinary      
     charge:                                           
               Basic...............................    $    1.65       $   1.23     $   1.36        $   1.22         $   2.26
                                                        ========       ========     ========        ========         ========
               Diluted.............................    $    1.61       $   1.20     $   1.30        $   1.15         $   2.03
                                                        ========       ========     ========        ========         ========
        Net income per share:......................    
               Basic...............................    $    1.65       $   1.23         1.33        $   1.22         $   2.26
                                                        ========       ========     ========        ========         ========
               Diluted.............................    $    1.61       $   1.20         1.28        $   1.15         $   2.03
                                                        ========       ========     ========        ========         ========
        Weighted average shares outstanding:.......    
               Basic...............................        9,250          9,195        8,879           8,068            3,854
                                                        ========       ========     ========        ========         ========
               Diluted.............................        9,501          9,447        9,249           8,621            4,287
                                                        ========       ========     ========        ========         ========
<CAPTION>
                                                                                 AS OF OCTOBER 31
                                                                                 ----------------

                                                          1998           1997         1996            1995             1994
                                                        --------       --------     --------        --------         --------

                                                                            (DOLLARS IN THOUSANDS)
<S>                                                     <C>           <C>           <C>             <C>             <C>      
      Balance Sheet Data:
         Accounts receivable, net.......................$148,392      $115,687      $  92,932       $  75,502       $  54,789
         Inventories....................................  99,810        82,298         64,644          51,780          39,743
         Total assets................................... 361,209       293,251        219,670         175,067         126,083
         Accounts payable and accrued expenses.......... 107,500        88,420         69,795          51,679          44,212
         Long-term debt, less current maturities........ 135,247        79,480         52,078          38,264          36,606
         Stockholders' equity........................... 114,735       108,927         95,609          82,986          43,506

      Other Data:
         Branches.......................................     158           145            107              93              66
</TABLE>

                                       13

<PAGE>   14


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

GENERAL

The building products industry is affected by various factors including general
economic conditions, the level of building activity, weather conditions, the
rate of new home construction, interest rates and the availability of credit. A
significant portion of the Company's products are sold for use in the home
improvement, remodeling and repair market, which is relatively less affected by
these factors than the new residential construction market.

The Company has experienced substantial improvement in its results of operations
since its formation in 1991. The Company's revenue has more than tripled from
$296 million in fiscal 1994 to $899 million in fiscal 1998. This revenue growth
has been accomplished largely due to 39 acquisitions completed since October
1992, increased sales by existing branches and new branch openings. Further, the
Company's income from operations has increased from $16.4 million in 1994 to
$32.5 million in 1998, a compound annual growth rate of 18.7%.

These positive trends have been partially offset by a decline in gross profit
margin, which resulted primarily from the product and sales mix of acquired
businesses. Gross profit as a percentage of revenue declined from 20.9% in
fiscal 1994 to 19.8% in fiscal 1998. The businesses acquired by the Company
since October 1992 typically either have had product lines consisting of narrow
assortments of commodity products or have had a relatively high proportion of
products distributed through direct shipments from manufacturers. Both of these
characteristics result in lower selling margins and a lower gross profit as a
percentage of revenue. In implementing its operating strategy for acquired
businesses, management focuses on improving gross profit as a percentage of
revenue, which requires the integration of additional higher margin product
lines. This process takes time to implement because of market conditions,
suppliers' territorial restrictions and conversion of customers' buying
requirements and habits. Although the Company historically has been able to
improve the gross profit margins of acquired businesses and anticipates further
improvements, gross profit as a percentage of revenue will likely remain near
current levels with some improvement as product mix, pricing and sales mix
changes are implemented. In addition, the growth of the Company through its
acquisition strategy since 1991 has reduced the contribution of its Ashley
subsidiary as a percentage of the total operation. Ashley is a specialty
products distributor and operates with significantly higher gross profit
margins.

The net effect of these various factors has been a significant increase in the
Company's income from operations from $16.4 million in fiscal 1994 to $32.5
million in fiscal 1998. However, due to the declining gross profit margin
discussed previously, which was not offset by a reduction in operating expenses,
income from operations as a percentage of revenue decreased to 3.6%, from 5.5%
in fiscal 1994. The decrease in income from operations as a percentage of
revenue is the result of a decline in gross profit margins referenced above and
expense of additional resources added at the Company's corporate level (e.g.,
Sales and Marketing, Information Technology) to aid in establishing the
infrastructure to support its expanding North American network. The operating
margin decrease is also the result of $1.5 million of operating expenses
associated with the software/systems development and business process
re-engineering project in the Cameron division and $2.3 million of operating
expenses associated with the terminated CAFS U.S. operations. Excluding the
systems costs and CAFS costs, income from operations would have been 4.0% of
revenue in fiscal 1998.

Management has budgeted $11 million for the new information system and related
re-engineering effort in its Cameron division and expects the project to be
completed during 1999. The project will require a capital expenditure of $8.4
million with the remaining costs expensed during fiscal 1998 and 1999. Total
project pre-tax expenses were $1.5 million in fiscal 1998 and management expects
$1.1 million of project expenses in fiscal 1999. Management expects the new
information system, after its implementation, to produce significant
productivity savings beginning in the fourth quarter of fiscal 1999 and provide
the necessary technology infrastructure to allow the Company to continue its
growth strategy.

During the course of 1998, the Company decided that it would no longer
underwrite, process and service home improvement loans in the U.S. through its
wholly-owned subsidiary CAFS. Accordingly, the Company sold its entire
outstanding loan portfolio during the year, terminated its credit facilities and
loan servicing operations, and

                                       14

<PAGE>   15

eliminated the staff. The full year impact from terminating CAFS U.S.
operations, including losses on the sale of notes receivable, was $2.5 million
pre-tax in 1998.

The following table sets forth information regarding certain components of
revenue for the periods presented in "Selected Financial Data."

<TABLE>
<CAPTION>
                                                                FISCAL PERIODS ENDED OCTOBER 31
                                                                -------------------------------
                                                  1998           1997          1996            1995          1994
<S>                                              <C>             <C>           <C>            <C>           <C>   
     Revenue.............................        100.0%          100.0%        100.0%         100.0%        100.0%
     Cost of sales.......................         80.2            80.3          80.3           81.1          79.1
                                                ------           -----         -----         ------        ------
     Gross profit........................         19.8            19.7          19.7           18.9          20.9
     Operating expenses..................         16.2            16.5          15.8           15.0          15.4
     Income from operations..............          3.6             3.2(1)        3.9            3.9           5.5
     Interest expense....................          0.9             0.8           0.7            0.7           0.8
                                               -------          ------       -------        -------       -------
     Income before income taxes..........          2.7             2.4           3.2            3.2           4.7
     Provision for income taxes..........          1.0             0.9           1.2            1.2           1.8
                                               -------          ------       -------        -------       -------
     Income before extraordinary charge..          1.7%            1.5%          2.0%           2.0%          2.9%
                                               =======          ======       =======        =======       =======
</TABLE>


1) Includes the effect of charges of 0.7% of revenue, as discussed below.

RESULTS OF OPERATIONS

Fiscal 1998 Compared to Fiscal 1997

When comparing 1998 with 1997, the following significant items should be
considered:

o        In fiscal 1998, the Company incurred $1.5 million of operating expenses
         associated with the software/systems development and business process
         re-engineering project in the Cameron division. These expenses were
         0.2% of revenue for the year and effectively reduced income from
         operations by 4.5% in fiscal 1998. These expenses had a $0.10 impact on
         diluted EPS.

o        Also in fiscal 1998, the Company terminated its CAFS U.S. operations.
         CAFS reported $2.5 million of pre-tax costs, a $0.16 impact on diluted
         EPS in 1998, and reduced diluted EPS by $0.05 in 1997.

o        In the fourth quarter of fiscal 1997, the Company recorded a pre-tax
         charge to operations of $5.6 million. This charge consisted primarily
         of a $3.6 million charge reflecting the merger of four branches in
         Oregon and Texas and the closure of a small mill operation in Arizona
         and a $2.0 million writeoff of unamortized costs related to the
         Company's management information system and certain costs associated
         with the evaluation of the new system. This charge increased cost of
         sales by $0.5 million and operating expenses by $5.1 million. The
         charge had a $0.36 impact on diluted EPS.

Revenue increased 18.1% from $761.6 million in 1997 to $899.2 million in 1998.
This increase was due primarily to the 1998 year containing a full 12 months of
sales from the 38 branches acquired or opened in fiscal 1997, as well as the
incremental sales from the 17 branches acquired or opened in fiscal 1998. 1998
same-branch sales growth of 2.4%, compared to no same-branch sales growth in
1997, also contributed to the revenue increase. The 1998 same-branch sales
growth was driven by a 3.6% increase at the Cameron division.

Gross profit as a percentage of revenue increased slightly to 19.8% in 1998
compared to 19.7% in 1997, with an overall increase of $28.1 million or 18.7% in
1998, compared to 1997. The revenue growth is due to acquisitions and internal
growth, while the slight increase in gross profit percentage was due primarily
to product mix.

Total operating expenses increased 15.7% from $125.7 million in 1997 to $145.4
million in 1998. These expenses decreased as a percentage of revenue from 16.5%
to 16.2%. Operating expenses include both expenses directly attributable to
branch operations and corporate expenses and increased primarily as a result of
acquisitions, new

                                       15

<PAGE>   16

branch openings, CAFS, and the systems and business process re-engineering
costs. Higher revenue and gross profit allowed for absorption of the overall
expense increases without a negative impact to earnings. Operating expenses
excluding the significant items summarized above, remained level at 15.7% of
revenue in fiscal 1998 compared to 1997. These expenses were 0.4% of revenue for
the year and effectively reduced income from operations 10.5% in fiscal 1998.

Income from operations increased 34.7% from $24.2 million in 1997 to $32.5
million in 1998 and increased as a percentage of revenue from 3.2% to 3.6% for
the reasons indicated above.

Interest expense increased $2.3 million in 1998 compared to 1997 as a result of
higher borrowings required for 1998 acquisitions, working capital requirements,
and a corporate share repurchase program.

As a result of the above factors and favorable tax planning work that lowered
the Company's effective tax rate for the current period, income before income
taxes increased 33.2% from $18.4 million in 1997 to $24.5 million in 1998. Net
income increased 35.1% from $11.3 million in 1997 to $15.3 million in 1998, and
net income as a percentage of revenue increased 0.2% from 1.5% in 1997 to 1.7%
in 1998. Diluted earnings per share increased from $1.20 per share in the 1997
period to $1.61 per share in the 1998 period, a 34.2% increase.

Fiscal 1997 Compared to Fiscal 1996

Revenue increased 26.0% from $604.7 million in 1996 to $761.6 million in 1997.
The increase was due to the 1997 year containing a full 12 months of revenues
from the 14 branches acquired or opened in fiscal 1996, as well as the
incremental sales from the 38 branches acquired or opened in fiscal 1997.
Same-branch sales were level in fiscal 1997 compared to an increase of 2.7% in
fiscal 1996. The Company experienced weakness in its Texas, Northwest, and
Mountain States markets offset by strength in its Northeast, Southeast, Midwest,
California, and Arizona markets.

Gross profit as a percentage of revenue remained level at 19.7% in 1996 and
1997, with an overall increase of $30.7 million or 25.8% in 1997, compared to
1996. The 1997 fourth quarter charge did not have a material impact on gross
profit as a percentage of revenue.

Operating expenses increased 31.3% from $95.7 million in 1996 to $125.7 million
in 1997. These expenses increased as a percentage of revenue from 15.8% to
16.5%. Operating expenses include both expenses directly attributable to branch
operations and corporate expenses and increased primarily as a result of
acquisitions and new branch openings. Higher revenue and gross profit allowed
for absorption of the overall expense increases without a negative impact to
earnings. Operating expenses in fiscal 1997 include $5.1 million in charges, or
0.7% of 1997 revenue, as discussed previously. Operating expenses excluding this
charge were 15.8% of revenue and slightly higher than 1996 operating expenses
excluding similar charges of 15.7%. The impact of CAFS on operating expenses was
0.2% of revenue and thus for comparative purposes, operating expenses decreased
0.1% from 1996 to an adjusted 15.6% in fiscal 1997.

Income from operations increased 3.4% from $23.4 million in 1996 to $24.2
million in 1997 and decreased as a percentage of revenue from 3.9% to 3.2%. The
decrease as a percentage of revenue was primarily due to the charges in the
fourth quarter of 1997. Excluding the charges, income from operations increased
from an adjusted $24.0 million in 1996 to an adjusted $29.8 million in 1997 and
as a percentage of revenue only decreased from 4.0% in 1996 to 3.9% in 1997.

Interest expense increased $1.8 million in 1997 compared to 1996 as a result of
higher borrowings required for 1997 acquisitions offset by a slight reduction in
interest rates primarily on Canadian borrowings. CAFS incurred approximately
$0.3 million of interest in 1997.

As a result of the above factors, income before income taxes decreased 5.6% from
$19.5 million in 1996 to $18.4 million in 1997. Net income decreased 4.2% from
$11.8 million in 1996 to $11.3 million in 1997, and net income as a percentage
of revenue decreased 0.5% from 2.0% in 1996 to 1.5% in 1997.

                                       16

<PAGE>   17

EFFECTS OF INFLATION

Management does not believe that inflation has had a material impact on results
of operations for the periods presented. Substantial increases in costs,
however, could have an impact on the Company and the industry. Management
believes that, to the extent inflation affects its costs in the future, the
Company can generally offset inflation by increasing prices if competitive
conditions permit.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary needs for capital resources are to finance acquisitions,
working capital and capital expenditures. Borrowings for working capital
typically increase during periods of sales expansion when higher levels of
inventory and receivables are needed and decrease as inventories and receivables
are converted to cash and are subsequently used to pay down debt. During the
fourth quarter of fiscal 1997, the Company initiated a re-engineering effort
that includes the implementation of a new computer system which is estimated to
cost $11 million in 1998 and 1999. Management expects this system to be fully
implemented during 1999. The Company had $135.1 million of long-term debt, less
current maturities, outstanding as of October 31, 1998, consisting of the
indebtedness described below:

Senior Notes. As of October 31, 1998, the Company had $129.1 million of
unsecured senior notes (the "Senior Notes") bearing interest at an average of
6.9%. These notes mature at various dates beginning April 15, 2000, with a final
maturity of April 7, 2010.

Revolving Credit Agreement. The Company is party to a credit agreement due
January 15, 2002, which as of October 31, 1998 permitted revolving borrowings of
up to $80 million U.S. and $25 million Canadian under the revolving line of
credit indebtedness (the "Revolver"). Debt outstanding under this agreement as
of October 31, 1998 was $2.5 million and borrowings under the Revolver are
unsecured.

Other Debt. As of October 31, 1998, the Company had $5.8 million in debt payable
to various sellers of businesses acquired by the Company and to capital lessors
in connection with capital lease obligations. These notes generally are
collateralized by certain of the acquired assets and are subordinate to the
Senior Notes and the Revolver.

Under the terms of the Senior Notes and the Revolver, the Company is subject to
various restrictive covenants regarding, among other things, payment of any
dividends, capital expenditures limitations, incurrence of indebtedness from
others in excess of certain amounts and consummation of any merger or
acquisitions of an entity that is not engaged in the building materials
distribution business without the consent of the lenders. Financial covenants
include, but are not limited to, maintaining current ratios, minimum net worth
ratios, fixed charges ratios and debt to cash flow ratios.

Net cash generated from operating activities was $19.3 million and $16.7 million
for the year ended October 31, 1998 and 1997, respectively. Capital expenditures
were $10.1 million and $11.2 million for the year ended October 31, 1998 and
1997, respectively. Seven acquisitions were made in fiscal 1998 for $48.8
million, and eight acquisitions were made in fiscal 1997 for $41.9 million.

The Company believes that its current cash position, funds from operations and
the availability of funds under its credit agreements will be sufficient to meet
anticipated liquidity requirements for the next twelve months.

NEW ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board issued certain new pronouncements
during 1998 that have various disclosure or reporting requirements. See Note 2
to the Consolidated Financial Statements of the Company for a discussion of the
new standards.

                                       17

<PAGE>   18


SEASONALITY AND QUARTERLY FINANCIAL INFORMATION

The business of the Company is, to a significant degree, seasonal. Because most
of the building products distributed by the Company are intended for exterior
use, sales by the Company tend to be lower during periods of inclement weather;
this is particularly true with respect to the Company's Canadian and Northern
United States operations. Accordingly, weather conditions occurring during the
first and second quarters (November-April) of the Company's fiscal year usually
result in the generation of lower sales revenues during those time periods than
in other periods of the Company's fiscal year. The Company anticipates that
these seasonal fluctuations will continue in the future.

The following table sets forth selected quarterly financial information. This
information is derived from unaudited financial statements of the Company and
includes, in the opinion of management, only normal and recurring adjustments
that management considers necessary for a fair statement of the results for such
periods. The operating results for any quarter are not necessarily indicative of
results for any future period.

<TABLE>
<CAPTION>
                                                                              FISCAL 1998
                                                        1ST              2ND               3RD               4TH
                                                      QUARTER          QUARTER           QUARTER          QUARTER
                                                      -------          -------           -------          -------
                                                      (In thousands, except percentage and per share amounts)

<S>                                               <C>               <C>                 <C>              <C>      
Revenue...................................        $  167,090        $  196,896          $ 249,322        $ 285,909
Gross profit..............................            33,918            39,547             48,790           55,662
Operating expenses........................            31,324            33,140             37,609           43,307
Income from operations....................             2,594             6,407             11,181           12,355
Net income................................               640             2,748              5,365            6,541
Net income per share - diluted............              0.07              0.29               0.56             0.72

Gross profit as a percentage                            20.3%             20.1%              19.6%            19.5%
  of revenue..............................
Operating expenses as a percentage                      18.7%             16.9%              15.1%            15.1%
  of revenue..............................
Income from operations as a percentage                   1.6%              3.3%               4.5%             4.3%
  of revenue..............................

<CAPTION>
                                                                            FISCAL 1997
                                                        1ST              2ND               3RD              4TH
                                                      QUARTER          QUARTER           QUARTER          QUARTER
                                                      -------          -------           -------          -------
                                                        (In thousands, except percentage and per share amounts)

<S>                                                 <C>             <C>                 <C>              <C>      
Revenue                                             $  140,848      $  175,463          $ 219,118        $ 226,161
Gross profit                                            28,198          34,767             42,840           44,032
Operating expenses                                      24,848          28,372             32,805           39,659
Income from operations                                   3,350           6,395             10,035            4,373(1)
Net income                                               1,423           3,058              5,058            1,780
Net income per share - diluted............                0.15            0.32               0.54             0.19

Gross profit as a percentage                              20.0%           19.8%              19.6%            19.5%
  of revenue..............................
Operating expenses as a percentage                        17.6%           16.2%              15.0%            17.5%
  of revenue..............................
Income from operations as a percentage                     2.4%            3.6%               4.6%             1.9%
  of revenue..............................
</TABLE>

(1) Includes the effect of charges of $5.6 million taken in fourth quarter of
fiscal 1997 as discussed previously.

                                       18

<PAGE>   19


YEAR 2000 COMPLIANCE

The Company utilizes a significant number of computer software programs and
information systems in its internal operations, including applications used in
financial business systems and various administration functions ("IT systems").
The Company also makes use of a variety of machinery and equipment in its
business which are operated by or reliant upon non-information technology
systems ("non-IT systems"), for example equipment or mechanical systems which
contain embedded technology such as microcontrollers. To the extent that the
source code of the software applications of these IT systems or the embedded
technologies of these non-IT systems are unable to appropriately interpret and
process the upcoming calendar year 2000 ("Year 2000"), some level of
modification or possible replacement of such applications would be necessary for
proper continuous performance. Without such modification or replacement, the
normal course of the Company's business could be disrupted or otherwise
adversely impacted. This potential problem is commonly referred to as the Year
2000 compliance issue.

State of Readiness. Management of the Company is actively engaged in the process
of evaluating the status of the Company's internal IT and non-IT systems for
compliance with the Year 2000 issue. In addition, the Company is attempting to
verify the readiness for Year 2000 of third party systems with whom the Company
has a material relationship, such as its largest vendors and suppliers. The
first phase, evaluating the Company's internal systems, is substantially
complete. The second phase, evaluating third party systems, was commenced in the
third quarter of 1998 and is expected to be substantially complete in early
1999.

Non-IT Systems. Management believes that the failure of any internal non-IT
system to become timely compliant for the year 2000 would not have a material
effect on the business, operations or financial condition of the Company as a
whole. Nevertheless, the Company will continue to take steps to modify or
replace all non-IT systems which are not Year 2000 compliant during the 1999
calendar year. The anticipated expenses for such conversions are not expected to
be material.

Major IT Systems. The Company has determined that its major internal IT systems,
including the primary DMSI system used in its Cameron division, and certain
other systems running independently at a number of recently acquired operations,
would require modification or replacement to become Year 2000 compliant. The
Company initiated a major re-engineering project in late 1997, centered around a
new information system for the Cameron division, which is scheduled to be
completed in 1999 and will replace all existing major systems with a Year 2000
compliant system. As a contingency plan, the Company has started the process of
bringing the DMSI System to Year 2000 compliance status. This process will be
complete by April 1999.

The Company's business process re-engineering project is aimed at improving and
standardizing Company processes, using a "best practices" approach to reduce
operating costs. This project centers around an IT system using J.D. Edwards
software and IBM AS/400 hardware to be implemented in the Cameron division,
which business represented approximately 82% of the Company's total revenues in
fiscal 1998. The new IT system and re-engineered processes are expected to
enhance the Company's competitive position by reducing operating and
administrative costs and improving customer service, pricing management and
inventory and logistics management. J.D. Edwards has represented the new
software to be fully Year 2000 compliant. The Company will test for such
compliance prior to final implementation.

In the Ashley division, the Company operates a Data General Avion system, which
has been determined to be Year 2000 compliant and has been tested on a
preliminary basis. The Company will continue testing this system for Year 2000
compliance throughout 1999.

Other IT Systems. The Company has assessed its telecommunications systems with
its third party providers and has been assured that they are or will be made
Year 2000 compliant without significant expense to the Company. The Company is
also assessing the requirements and expense to make Year 2000 compliant all
third party IT-system application software typically used in desktop formats,
such as financial, accounting, spreadsheet, E-mail and word processing programs,
and management believes that these costs will not be material to the Company.

                                       19

<PAGE>   20

Third Party Systems. The Company is currently in the process of reviewing of the
issues related to Year 2000 compliance by its largest suppliers and vendors.
However, due to the nature of the Company's business, management believes that
the loss of any single supplier or vendor as a result of Year 2000 system
problems would not materially impact the Company's business, operations or
financial condition.

Costs to Address Year 2000 Issues. The Company has budgeted $11 million for the
cost of the system re- engineering project in the Cameron division, as incurred
and to be incurred in the period from fiscal 1998 through 1999. As of October
31, 1998, approximately $9.5 million of this budget has been expended and the
Company currently expects that final project expenses to exceed budget by $0.5
million to $3 million. The Company's results of operation for twelve months
ended October 31, 1998 reflect the amount of re-engineering and system
conversion costs which have been expensed and not capitalized. The Company's
source of funds for the system re-engineering project is cash generated by
operations and borrowings under existing bank facilities.

It is important to note that, although Year 2000 compliance is a necessary
byproduct of the Cameron division system re-engineering project, it is only one
portion of the benefit to be derived by the Company from the new system
conversion. While cost of the re-engineering project constitutes the vast
majority of the Company's IT budget for the relevant periods, such cost is not
confined solely to the Year 2000 issue and is not displacing other critical IT
projects. It is not possible to segregate the total expense to the Company
strictly for Year 2000 compliance in the system conversion project budget.

The costs for Year 2000 compliance verification and testing in the Ashley
division are expected to be minimal. In addition, as stated above, management
believes that the costs for making other IT systems and non-IT systems Year 2000
compliant are not material.

Risks to the Company for Year 2000 Issues. The most reasonable worst case
scenario to the Company associated with its Year 2000 compliance efforts would
be the failure of the re-engineering project in the Cameron Division to be
completed on schedule in 1999. This would require the Company to take immediate
steps towards its contingency plans. It is not feasible at this time to predict
the impact, if any, on the Company's financial condition or results of
operations as a result of this scenario. However, management believes that the
implementation of its contingency plan could be achieved with minimum disruption
to the business and operations of the Company.

Contingency Plans. In the unlikely event that the new IT system is not
operational by July 1999 in the Cameron Division, the Company would be forced to
move to its contingency plan to meet a deadline of December 31, 1999. The
scenario would require the Company to remain on the DMSI system and other
currently operating systems with necessary modifications for Year 2000
compliance. Management believes the cost of the DMSI upgrade is not material and
will be completed by the required deadline.


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company does not have any material exposure to market risk associated with
trading or other market risk sensitive instruments. The majority of the
Company's debt is at a fixed rate and, thus, is not exposed to interest rate
risk.

                                       20

<PAGE>   21


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

FINANCIAL STATEMENTS OF REGISTRANT:

CAMERON ASHLEY BUILDING PRODUCTS, INC.

<TABLE>
<S>                                                                                                      <C>
Independent Auditors' Report..............................................................................22
Consolidated Balance Sheets, October 31, 1998 and 1997....................................................23
Consolidated Statements of Income for the Years Ended October 31, 1998, 1997 and 1996.....................24
Consolidated Statements of Stockholders' Equity for the Years Ended October 31, 1998, 1997 and 1996.......25
Consolidated Statements of Cash Flows for the Years Ended October 31, 1998, 1997 and 1996.................26
Notes to Consolidated Financial Statements................................................................27
Independent Auditors' Report on Supplemental Schedules....................................................46
Supplemental Consolidating Information:
    Schedule II - Valuation and Qualifying Accounts.......................................................47
    Index to Exhibits.....................................................................................48
    Exhibit 11.1 - Computation of Earnings Per Share......................................................49
    Exhibit 21.1 - List of Subsidiaries and State or Jurisdiction of Incorporation........................50
    Exhibit 23.1 - Independent Auditors' Consent..........................................................51
</TABLE>

                                       21

<PAGE>   22


INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders of
 Cameron Ashley Building Products, Inc.:

We have audited the accompanying consolidated balance sheets of Cameron Ashley
Building Products, Inc. and subsidiaries as of October 31, 1998 and 1997 and the
related consolidated statements of income, stockholders' equity and cash flows
for each of the three years in the period ended October 31, 1998. 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.

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 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, based on our audits, such consolidated financial statements
present fairly, in all material respects, the financial position of Cameron
Ashley Building Products, Inc. and subsidiaries at October 31, 1998 and 1997 and
the results of their operations and their cash flows for each of the three years
in the period ended October 31, 1998 in conformity with generally accepted
accounting principles.




DELOITTE & TOUCHE LLP
Dallas, Texas
December 8, 1998

                                       22

<PAGE>   23


CAMERON ASHLEY BUILDING PRODUCTS, INC.
CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                      OCTOBER 31,
                                                                                 ----------------------
                                                                                   1998         1997
                                                                                 ---------    ---------
                                                                                 (Dollars in thousands)
                                                       ASSETS
<S>                                                                              <C>          <C>      
CURRENT ASSETS:
  Cash and cash equivalents
  Accounts receivable, less allowances of $3,214 in ..........................   $   3,706    $     899
      1998 and $3,495 in 1997 ................................................     148,392      115,687
  Notes receivable held for sale, less allowance of $184 in 1997 .............                   16,462
  Inventories ................................................................      99,810       82,298
  Prepaid expenses and other assets ..........................................       1,999        2,257
  Deferred income taxes ......................................................       3,703        4,527
                                                                                 ---------    ---------
Total current assets .........................................................     257,610      222,130

PROPERTY, PLANT AND EQUIPMENT, NET ...........................................      50,454       38,683

INTANGIBLE ASSETS, NET .......................................................      48,865       28,732

OTHER ASSETS .................................................................       4,804        3,706
                                                                                 ---------    ---------
TOTAL ........................................................................   $ 361,733    $ 293,251

                                        LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable ...........................................................   $  80,950    $  66,792
  Accrued expenses ...........................................................      24,052       21,628
  Warehouse line of credit ...................................................                   12,189
  Current maturities of debt .................................................       2,346          973
                                                                                 ---------    ---------
Total current liabilities ....................................................     107,348      101,582

LONG-TERM DEBT, LESS CURRENT MATURITIES ......................................     135,051       79,480

DEFERRED INCOME TAXES ........................................................       4,369        3,262
                                                                                 ---------    ---------
  Total liabilities ..........................................................     246,768      184,324
                                                                                 ---------    ---------
COMMITMENTS AND CONTINGENCIES (Notes 3 and 10)

STOCKHOLDERS' EQUITY:
  Preferred stock; authorized 100,000 shares; no shares issued and outstanding
      Common stock, no par value; authorized 20,000,000
shares; 9,834,000 and 9,745,000 shares issued in 1998 and 1997,
      respectively ...........................................................      64,329       62,947
  Retained earnings ..........................................................      65,756       50,462
  Treasury stock, at cost, 1,190,000 and 441,000 shares in 1998 and 1997,
      respectively ...........................................................     (13,633)      (4,296)
  Cumulative foreign currency translation adjustment .........................      (1,487)        (186)
                                                                                 ---------    ---------
      Total stockholders' equity .............................................     114,965      108,927
                                                                                 ---------    ---------
      TOTAL ..................................................................   $ 361,733    $ 293,251
                                                                                 =========    =========
</TABLE>
                 See notes to consolidated financial statements

                                       23

<PAGE>   24


CAMERON ASHLEY BUILDING PRODUCTS, INC.
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                                                   YEAR ENDED OCTOBER 31,
                                                                        --------------------------------------------
                                                                           1998             1997             1996
                                                                        ----------       ----------       ----------
                                                                          (In thousands, except per share amounts)
<S>                                                                     <C>              <C>              <C>       
REVENUE.......................................................          $  899,217       $  761,590       $  604,710
COST OF SALES.................................................             721,300          611,753          485,595
                                                                        ----------       ----------       ----------
  GROSS PROFIT................................................             177,917          149,837          119,115
OPERATING EXPENSES............................................             145,380          125,684           95,689
                                                                        ----------       ----------       ----------
INCOME FROM OPERATIONS........................................              32,537           24,153           23,426
INTEREST EXPENSE..............................................               8,019            5,750            3,910
                                                                        ----------       ----------       ----------
INCOME BEFORE INCOME TAXES....................................              24,518           18,403           19,516
PROVISION FOR INCOME TAXES....................................               9,224            7,084            7,447
                                                                        ----------       ----------       ----------
INCOME BEFORE EXTRAORDINARY CHARGE............................              15,294           11,319           12,069
                                                                        ----------       ----------       ----------
EXTRAORDINARY CHARGE-EARLY EXTINGUISHMENT
  OF DEBT, NET OF INCOME TAX OF $132..........................                                                   245
NET INCOME....................................................          $   15,294       $   11,319       $   11,824
                                                                        ==========       ==========       ==========
INCOME BEFORE EXTRAORDINARY PER SHARE
  CHARGE:
      BASIC...................................................          $     1.65       $     1.23       $     1.36
                                                                        ==========       ==========       ==========
      DILUTED.................................................          $     1.61       $     1.20       $     1.30
                                                                        ==========       ==========       ==========
NET INCOME PER SHARE:
      BASIC...................................................          $     1.65       $     1.23       $     1.33
                                                                        ==========       ==========       ==========
      DILUTED.................................................          $     1.61       $     1.20       $     1.28
                                                                        ==========       ==========       ==========
WEIGHTED AVERAGE SHARES OUTSTANDING:
      BASIC...................................................               9,250            9,195            8,879
                                                                        ==========       ==========       ==========
      DILUTED.................................................               9,501            9,447            9,249
                                                                        ==========       ==========       ==========
</TABLE>

                 See notes to consolidated financial statements.

                                       24

<PAGE>   25


CAMERON ASHLEY BUILDING PRODUCTS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                               CUMULATIVE
                                                                                                FOREIGN
                                                      COMMON STOCK                              CURRENCY
                                                     ----------------    RETAINED   TREASURY   TRANSLATION
                                                     SHARES    VALUE     EARNINGS    STOCK     ADJUSTMENT      TOTAL
                                                     ------   -------    --------   --------   ----------     --------
                                                                         (Dollars in thousands)

<S>                                                  <C>      <C>         <C>        <C>        <C>           <C>     
   BALANCE AS OF NOVEMBER 1, 1995                    9,021    $58,550     $27,319    $(2,883)   $       -     $ 82,986

   Proceeds from exercise of stock options
         Including tax benefits of $1,491....          443      1,970                                            1,970
   Proceeds from employee stock
         purchase plan.......................           13        121                                              121
   Purchase of treasury stock
         (134,774 shares)....................            -          -                 (1,292)           -       (1,292)
   Net income................................                              11,824                               11,824
                                                     -----    -------     -------   --------    ---------     --------

   BALANCE AS OF OCTOBER 31, 1996                    9,477     60,641      39,143     (4,175)           -       95,609

   Proceeds from exercise of stock options
         including tax benefits of $1,059....          255      2,198                                            2,198
   Proceeds from employee stock
         purchase plan.......................           13        108                                              108
   Purchase of treasury stock (8,547 shares).                                           (121)                     (121)
   Net income................................                              11,319                               11,319
   Foreign currency translation adjustment...                                                        (186)        (186)
                                                     -----    -------     -------   --------    ---------     --------

   BALANCE AS OF OCTOBER 31, 1997                    9,745     62,947      50,462     (4,296)        (186)     108,927

   Proceeds from exercise of stock options
         including tax benefits of $208......           71        913                                              913
   Proceeds from employee stock
         purchase plan.......................           18        239                                              239
   Purchase of treasury stock (749,000 shares)                                        (9,337)                   (9,337)
   Issuance of stock warrants
         to acquire business.................                     230                                              230
   Net income................................                              15,294                               15,294
   Foreign currency translation adjustment...                                                      (1,301)      (1,301)
                                                     -----    -------     -------   --------    ---------     --------

   BALANCE AS OF OCTOBER 31, 1998                    9,834    $64,329     $65,756   $(13,633)   $  (1,487)    $114,965
                                                     =====    =======     =======   ========    =========     ========
</TABLE>


                 See notes to consolidated financial statements.

                                       25

<PAGE>   26


CAMERON ASHLEY BUILDING PRODUCTS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                               YEAR ENDED OCTOBER 31,
                                                                       -------------------------------------
                                                                          1998            1997        1996
                                                                       --------         --------    --------
                                                                                 (Dollars In thousands)
<S>                                                                    <C>              <C>         <C>     
OPERATING ACTIVITIES:
  Net income .......................................................   $ 15,294         $ 11,319    $ 11,824
  Adjustments to reconcile net income to cash provided by
      operating activities:
  Depreciation and amortization ....................................     10,071            9,287       6,118
  Loss on sale of property and equipment ...........................         12                2          12
  Deferred income taxes ............................................      1,998           (1,522)         61
  Changes in assets and liabilities, net of acquisitions:
      Accounts receivable ..........................................    (11,031)          (3,689)     (6,666)
      Notes receivable held for sale ...............................     16,462          (16,462)
      Inventories ..................................................        995             (642)     (2,506)
      Prepaid expenses and other assets ............................        775              957         782
      Accounts payable and accrued expenses ........................     (2,426)           5,403      13,936
      Warehouse line of credit .....................................    (12,189)          12,189
      Other current liabilities ....................................       (706)            (157)     (1,104)
                                                                       --------         --------    --------
         Net cash provided by operating activities .................     19,255           16,685      22,457
                                                                       --------         --------    --------

INVESTING ACTIVITIES:
  Cash paid for acquisitions .......................................    (47,381)         (33,034)    (24,062)
  Purchases of property, plant and equipment .......................    (10,110)         (11,236)     (8,933)
  Investment in affiliate ..........................................       (442)          (2,640)
  Other ............................................................         29              (16)         (3)
                                                                       --------         --------    --------
         Net cash used in investing activities .....................    (57,904)         (46,926)    (32,998)
                                                                       --------         --------    --------

FINANCING ACTIVITIES:
  Proceeds from borrowings under long-term debt ....................     79,050                       50,000
  Debt issuance costs ..............................................     (1,069)            (183)       (762)
  Net borrowings (repayment) under revolving lines of credit .......    (26,317)          24,980     (25,000)
  Repayment of long-term debt ......................................       (744)                     (10,133)
  Repayments of seller financing of acquired businesses ............     (1,279)            (566)     (2,457)
  Proceeds from sales of common stock ..............................        
  Proceeds from employee stock purchase plan .......................        239              108         121
  Exercise of stock options ........................................        913            2,198       1,970
  Purchase of treasury stock .......................................     (9,337)            (121)     (1,292)
                                                                       --------         --------    --------
  Other ............................................................       --               (354)       (322)
                                                                       --------         --------    --------
         Net cash provided by financing activities .................     41,456           26,062      12,125
                                                                       --------         --------    --------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS ......................................................      2,807           (4,179)      1,584

CASH AND CASH EQUIVALENTS,
  BEGINNING OF YEAR ................................................        899            5,078       3,494
                                                                       --------         --------    --------

CASH AND CASH EQUIVALENTS, END OF YEAR .............................   $  3,706         $    899    $  5,078
                                                                       ========         ========    ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
      Cash paid for interest .......................................   $  7,736         $  5,913    $  3,628
                                                                       ========         ========    ========
      Cash paid for income taxes ...................................   $  6,230         $  7,046    $  7,034
                                                                       ========         ========    ========
      Debt of acquired business ....................................   $  1,435         $  8,877    $    700
                                                                       ========         ========    ========
      Stock warrants issued to acquire businesses ..................   $    230         $      0    $      0
                                                                       ========         ========    ========
</TABLE>
                 See notes to consolidated financial statements.

                                       26

<PAGE>   27


CAMERON ASHLEY BUILDING PRODUCTS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       ORGANIZATION AND BASIS OF PRESENTATION

The accompanying consolidated financial statements include the accounts of
Cameron Ashley Building Products, Inc., and its wholly owned subsidiaries (the
"Company").

The Company distributes building products to independent dealers (lumberyards
and hardware stores), professional builders, contractors and mass merchandisers
throughout the United States and in Mexico and Canada. Products distributed by
the Company are used primarily in new residential construction and home
improvement, remodeling and repair work, as well as in commercial and industrial
applications.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH EQUIVALENTS. All highly liquid debt instruments with a maturity of three
months or less when purchased are classified as cash equivalents.

NOTES RECEIVABLE HELD FOR SALE. Notes receivable held for sale represented loans
to consumers to finance home improvement projects through Cameron Ashley
Financial Services, Inc. ("CAFS"). Notes receivable were carried at the lower of
cost or market. Market was determined based on prices in the secondary market
for similar loans. Origination fees, net of direct loan origination costs, were
deferred and recognized when the loan was sold. The Company provided for
estimated loan losses by establishing an allowance for loan losses through a
provision for bad debts for losses expected to be incurred. Management's
periodic evaluation for estimated losses was based upon an analysis of the
portfolio, historical loss experience, economic conditions and trends,
collateral values and other relevant factors.

INVENTORIES. Inventories are stated at the lower of last-in, first-out ("LIFO")
cost or market. Included in inventory cost are costs directly associated with
the fabrication of the Company's products. Substantially all of the Company's
inventory is finished goods.

PROPERTY, PLANT AND EQUIPMENT. Property, plant and equipment is recorded at
cost. Costs associated with major additions are capitalized and depreciated.
Upon disposal, the cost of properties and related accumulated depreciation are
removed from the accounts, with gains and losses reflected in earnings.
Depreciation is provided over the estimated useful lives of the depreciable
assets. Assets are generally depreciated on the straight-line method over the
estimated service lives of the related assets, which range from 3 to 40 years.
Leasehold improvements are depreciated over the shorter of their estimated
useful lives or the term of the related lease.

INTANGIBLE ASSETS. Intangible assets consist primarily of noncompete agreements,
which are recorded at cost and are amortized over periods of three to five
years, the contractual term of the agreements, and goodwill, which is primarily
amortized over 25 years. The Company periodically assesses the recoverability of
intangible assets and estimates the remaining useful life by reviewing projected
results of acquired operations.

CUMULATIVE FOREIGN CURRENCY TRANSLATION ADJUSTMENT Cumulative translation
adjustment in stockholders' equity reflects the unrealized adjustments resulting
from translating the financial statements of its foreign subsidiary. The
functional currency of the Company's foreign subsidiary is the local currency of
the country. Accordingly, assets and liabilities of the foreign subsidiary are
translated to U.S. dollars at year-end exchange rates. Income and expense items
are translated at the average rates prevailing during the year.

REVENUE RECOGNITION. Sales are recorded at the time merchandise is shipped and
are reported net of estimated payment discounts and returns and allowances.

                                       27

<PAGE>   28

INCOME TAXES. Income taxes are provided for using the asset and liability method
under which deferred income taxes are recognized for the tax consequences of
temporary differences between the financial statement carrying amounts and the
tax basis of existing assets and liabilities by applying enacted statutory tax
rates. The effect on deferred taxes of a change in tax rates is recognized in
income in the period that includes the enactment date. The Company periodically
evaluates the collectibility of deferred tax assets and provides a valuation
allowance for the portion of such assets not considered realizable.

CONCENTRATION OF CREDIT RISK. The Company is primarily engaged in the
distribution of building products throughout the United States. The Company
grants credit to customers, substantially all of whom are dependent upon the
construction economic sector. The Company continuously evaluates its customers'
financial condition but does not generally require collateral. The concentration
of credit risk with respect to trade accounts receivable is limited due to the
Company's large customer base located throughout the United States. The Company
maintains an allowance for doubtful accounts based upon the expected
collectibility of its accounts receivable, and credit losses have been within
management's expectations.

USE OF ESTIMATES. The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reported
period. Actual results could differ from those estimated.

INCOME PER SHARE. The computation of basic and diluted income per share is
computed by dividing net income by the weighted average shares outstanding
during the period (see Note 11). Common stock equivalents are included in the
computation if they are dilutive.

DERIVATIVE FINANCIAL INSTRUMENTS. Derivative financial instruments are utilized
by the Company to reduce foreign currency exchange rate risks. Derivative
financial instruments include foreign currency swaps. The Company does not hold
or issue derivative financial instruments for speculative or trading purposes.
Gains and losses resulting from the termination of derivative financial
instruments are recognized over the shorter of the remaining original contract
lives of the derivative financial instruments or the lives of the related hedged
positions or, if the hedged positions are terminated, are recognized in the
current period as gain or loss. 

NEW ACCOUNTING PRONOUNCEMENTS. In February 1997, the Financial Accounting
Standards Board ("FASB") issued SFAS No. 128 "Earnings per Share" which
establishes new standards for computing and presenting earnings per share and is
effective for financial statements issued for periods ending after December 15,
1997 including interim periods. Prior periods have been restated to reflect the
adoption of SFAS No. 128, which did not have a significant impact upon the
Company's reported income per share.

Also, in February 1997, the FASB issued SFAS No. 129, "Disclosure of Information
About Capital Structure", which establishes standards for disclosing information
about an entity's capital structure, and is effective for financial statements
for periods ending after December 15, 1997. In June 1997, the FASB issued SFAS
No. 130 "Reporting Comprehensive Income" which establishes standards for
reporting and display of comprehensive income and its components in the
financial statements. SFAS No. 130 is effective for fiscal years beginning after
December 15, 1997, and is not expected to significantly affect the Company's
financial statement disclosures. The FASB also issued in June 1997, SFAS No.
131, "Disclosures About Segments of an Enterprise and Related Information" which
establishes standards for the way public companies disclose information about
operating segments, products and services, geographic areas and major customers.
SFAS No. 131 is effective for financial statements for periods beginning after
December 15, 1997. The Company does not expect the adoption of these standards
to have any impact on the Company's financial position or results of operations.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which establishes standards for accounting
and reporting for derivative instruments. SFAS No. 133 is effective for fiscal
years beginning after June 15, 1999; however, earlier application is permitted.
Management is currently not planning on early adoption of this statement and has
not completed an evaluation of the impact of the provisions of this statement on
the Company's consolidated financial statements.

RECLASSIFICATIONS. Certain prior year amounts have been reclassified to conform
to current-year presentation.

                                       28

<PAGE>   29


3.       ACQUISITIONS

Over the past three years, the Company has acquired certain net assets and
operations of various building materials distributors. All of these transactions
were accounted for as purchases; therefore, results of operations of the Company
include the operations of the businesses subsequent to their acquisitions.

During fiscal 1996, five businesses were acquired at a total cost of $24.8
million. During fiscal 1997, eight businesses were acquired at a total cost of
$41.9 million. During fiscal 1998, seven businesses were acquired at a total
cost of $48.8 million, including the purchase of certain assets and liabilities
of APi Supply Company ("APi") as of June 15, 1998, for $35.3 million cash and
$.8 million in debt assumed. Additionally, the company issued warrants to
purchase 200,000 shares of the Company's common stock at $20.00 per share as
consideration for a noncompete agreement with APi's previous owner. These
warrants are fully vested on the first anniversary and expire on the fifth
anniversary of the acquisition date. Pro forma revenue as if the 1998
acquisitions occurred at the beginning of the year would have been $1,004.7
million and $807 million for 1998 and 1997, respectively. Pro forma results of
operations and income per share for these acquisitions are not presented due to
the immaterial effect on historical results.

On October 31, 1997, the Company acquired a one-third interest in Field
Marketing & Management, Inc. ("Field") for $2.6 million. The seller may put its
remaining stock and the Company may call such stock under certain conditions at
prices based upon future performance. The investment is included in other
assets. The affiliate provides certain marketing services to the Company. During
1998, $9,000 was paid to Field for marketing services. The Company accounts for
this investment using the equity method of accounting. The Company has included
$350,000, its share of the earnings of Field, as a component of operating
expenses.


4.       INVENTORIES

The Company values its inventories using the LIFO method. Had the Company used
the first-in, first-out ("FIFO") method, inventories would have been
approximately $1,936,000 and $2,627,000 higher at October 31, 1998 and 1997,
respectively. Under FIFO, income from operations for the year ended October 31,
1998 would have been lower by approximately $691,000, for the year ended October
31, 1997 would have been higher by approximately $400,000, and for the year
ended October 31, 1996 would have been lower by approximately $1,281,000.


5.       PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following at October 31:

<TABLE>
<CAPTION>
                                                                                       1998           1997
                                                                                     --------       --------
                                                                                          (In thousands)
                                                                                          --------------

<S>                                                                                  <C>            <C>     
       Land  ........................................................................$  3,723       $  3,381
       Buildings and improvements......................................................22,597         19,277
       Machinery and equipment.........................................................13,205         11,370
       Furniture and fixtures..........................................................19,852          9,786
       Vehicles........................................................................19,029         14,958
       Other .............................................................................347            707
                                                                                     --------       --------
                                                                                       78,753         59,479
       Accumulated depreciation.......................................................(28,299)       (20,796)
                                                                                     --------       --------
             Property, plant and equipment, net......................................$ 50,454       $ 38,683
                                                                                     ========       ========
</TABLE>

Included in property and equipment at October 31, 1998 and 1997, is $7,798,000
and $921,000, respectively, of equipment under capital leases. In fiscal 1997,
the Company reduced the carrying value of certain of its data processing system
by approximately $1,500,000 with an additional charge to depreciation expense.
The Company has contracted to replace a substantial part of its existing system
and, therefore, reduced the carrying value to reflect its diminished value.

                                       29

<PAGE>   30


6.       INTANGIBLE ASSETS

Intangible assets consist of the following at October 31:
<TABLE>
<CAPTION>
                                                                                        1998           1997
                                                                                       -------        -------
                                                                                          (In thousands)

<S>                                                                                    <C>            <C>    
        Noncompete agreements    ......................................................$ 3,424        $ 3,178
        Goodwill                 .......................................................52,728         31,154
        Other                    ........................................................1,397          1,393
                                                                                       -------        -------
                                                                                        57,549         35,725
         Accumulated amortization.......................................................(8,684)        (6,993)
                                                                                       -------        -------
           Intangible assets, net......................................................$48,865        $28,732
                                                                                       =======        =======
</TABLE>

7.       LONG-TERM DEBT

Long-term debt consists of the following at October 31:

<TABLE>
<CAPTION>
                                                                                       1998            1997
                                                                                     --------        -------
                                                                                          (In thousands)
                                                                                          --------------

<S>                                                                                  <C>             <C>    
Senior Debt:
    Unsecured Senior Notes with maturities and interest rates as follows:
             $10,000 due April 15, 2001 bearing interest at 6.79% $15,000 due
             April 15, 2002 bearing interest at 6.79%
                  with scheduled payments of $5 million on April 15, 2000
                  and April 15, 2001
             $10,000 due April 15, 2003 bearing interest at 7.21% $15,000 due
             April 15, 2006 bearing interest at 7.61% $3,000 due April 7, 2004
             bearing interest at 6.71% $63,000 due April 7, 2010 bearing
             interest at 6.90%
                  with payments of $12.6 million beginning April 7, 2006
             $10,000 (Canadian $) due October 7, 2004 bearing interest at 6.45%
             $7,000 due October 7, 2004 bearing interest at 6.71%
    Interest is due semi-annually, with an average interest rate of 6.93%............$129,050        $50,000

    NationsBank of Texas, N.A. (as lead agent):
             Revolving credit note due January 15, 2002; unsecured;
             interest is due quarterly at the LIBOR rate or Banker's
             acceptance rate plus 0.50% to 1.0%, or at a base rate
             (defined in the agreement as prime).  At October 31,
             1998 and 1997, the interest rate was 8.00% and 6.02% respectively..........2,500         28,152

    Seller financing of acquired business:
             Various terms, interest rates ranging from 8% to 9%,
                  collateralized by certain land and buildings............................369          1,705

    Other, including capital leases (see Note 10).......................................5,478            596
                                                                                     --------        -------
                                                                                      137,397         80,453
    Less current maturities............................................................(2,346)          (973)
                                                                                     --------        -------
    Long-term debt   ................................................................$135,051        $79,480
                                                                                     ========        =======
</TABLE>

The Company's Canadian subsidiary has entered into a foreign currency exchange
rate swap on $7,000,000 of its U.S. dollar denominated unsecured senior notes to
reduce its exposure to foreign currency exchange rate fluctuations. The Company
initially received $7,000,000 in exchange for $10,136,000 Canadian which amounts
will be repaid at

                                       30

<PAGE>   31

the termination date of September 16, 2004. The Company will pay at a fixed rate
of 6.455% and receive a fixed rate of 6.71%. The swap agreement did not have a
material effect on the Company's operations during 1998.

The seller notes payable are subordinated to the obligations under the
NationsBank agreement.

In January 1997, the Company amended the credit facility with NationsBank and
other banks (collectively referred to as "NationsBank"). The financing agreement
with NationsBank covers a revolving line of credit up to $80 million U.S.
dollars and $25 million Canadian dollars. The financing agreement restricts
distributions to stockholders to 50% of net income, issuance of stock by the
Company's subsidiaries, the assumption of debt and liens by the Company's
subsidiaries, and requires compliance with certain financial ratios and
covenants. The obligations of the Company to NationsBank are unsecured. The
NationsBank revolving credit note also requires the Company to pay a quarterly
commitment fee on the unused balance ranging from 0.2% to 0.3% on the difference
between the revolving commitment and revolving advances outstanding. At October
31, 1998 and 1997, the Company had a $2,317,000 and a $708,000, respectively,
letter of credit issued under this credit facility.

Aggregate maturities of long-term debt during the fiscal years subsequent to
October 31, 1998 are as follows:

<TABLE>
<CAPTION>
                                                                             (In thousands)
                                                                             --------------
<S>                                                                             <C>    
       1999   ..................................................................$ 2,346
       2000   ....................................................................7,213
       2001   ...................................................................16,280
       2002   ....................................................................7,508
       2003   ...................................................................10,000
          Thereafter............................................................ 94,050
                                                                               --------
              Total............................................................$137,397
                                                                               ========
</TABLE>


8.       NOTES RECEIVABLE HELD FOR SALE

In December 1996, CAFS entered into a one-year $20 million warehouse line of
credit agreement with BankOne Texas for the purpose of funding notes receivable
held for sale. The line of credit is secured by the notes receivable held for
sale and a $5 million guarantee from the Company. The agreement required
compliance with certain financial ratios and covenants. Interest under the
agreement was payable monthly at LIBOR or at prime less 1.375% (7.06% at October
31, 1997). The warehouse line of credit was paid in full upon sale of the notes
receivable securing the agreement and the termination of the operations of CAFS
in 1998.

                                       31

<PAGE>   32


9.       INCOME TAXES

The provision for income taxes computed by applying the federal statutory tax
rate to income before income taxes differs from the actual provision for income
taxes as set forth below for the years ended October 31:

<TABLE>
<CAPTION>
                                                        1998                    1997                     1996
                                                        ----                    ----                     ----
                                                 AMOUNT       PERCENT    AMOUNT        PERCENT   AMOUNT        PERCENT
                                                 ------       -------    ------        -------   ------        -------
                                                                       (Dollars in thousands)
<S>                                             <C>            <C>       <C>            <C>      <C>             <C>  
Income taxes at statutory rates.............    $ 8,580        35.0%     $ 6,441        35.0%    $ 6,699         35.0%
State taxes based on income net of
  federal income tax benefit................        225         0.9          424         2.3         450          2.4
Foreign taxes in excess of federal
  statutory rates...........................        419         1.7          190         1.0
Other ......................................          -           -           29         0.2         166          0.8
                                                -------        ----       ------        ----     -------         ---- 
      Total income tax expense..............    $ 9,224        37.6%      $7,084        38.5%    $ 7,315         38.2%
                                                =======        ====       ======        ====     =======         ==== 
</TABLE>

The provision for income taxes consists of the following:
<TABLE>
Current year income
taxes:
<S>                                              <C>                      <C>                     <C>   
  United States.............................     $6,717                   $8,459                  $7,254
  Foreign...................................        576                      147
Deferred income taxes:
  United States.............................      1,635                   (2,144)                     61
  Foreign...................................        296                      622                       -
                                                -------                  -------                 -------
Total income tax expense....................    $ 9,224                  $ 7,084                 $ 7,315
                                                =======                  =======                 =======
</TABLE>


The components of the deferred tax assets (liabilities) consist of the following
at October 31:

<TABLE>
<CAPTION>
                                                                          1998          1997
                                                                       -------         ------
                                                                            (In thousands)
                                                                            --------------
<S>                                                                    <C>             <C>   
       Allowance for doubtful accounts................................ $ 1,436         $1,396
       Inventory......................................................... (154)           (45)
       Accrued liabilities.............................................. 2,330          3,025
       Sales returns and allowances........................................ 51            102
       Other............................................................... 40             49
                                                                        ------         ------
         Current........................................................ 3,703          4,527
                                                                        ------         ------

       Property, plant and equipment................................... (3,843)        (2,453)
       Deferred charges................................................   (526)          (809)
                                                                        ------         ------
         Noncurrent.....................................................(4,369)        (3,262)
                                                                        ------         ------
         Total......................................................... $ (676)        $1,265
                                                                        ======         ======
</TABLE>

Management believes that no valuation allowance against net deferred tax
benefits is necessary. Deferred U.S. federal income taxes are not provided on
certain undistributed earnings of foreign subsidiaries as management plans to
continue reinvesting these earnings outside the United States. Determination of
such tax amounts is not practical because potential offset by U.S. foreign tax
credits would be available under various assumptions involving the tax
calculation.

                                       32

<PAGE>   33


10.      COMMITMENTS AND CONTINGENCIES

Future minimum lease payments under noncancellable lease agreements during the
years subsequent to October 31, 1998 are as follows:
<TABLE>
<CAPTION>
                                                                               CAPITAL                OPERATING
                                                                               -------                ---------
                                                                                LEASES                  LEASES
                                                                                ------                 -------
                                                                                       (In thousands)
<S>  <C>                                                                        <C>                    <C>    
     1999  ..............................................................       $2,440                 $ 8,487
     2000  ..............................................................        2,250                   5,853
     2001  ..............................................................        1,222                   4,083
     2002  ..............................................................           10                   3,521
     2003  ..............................................................            -                   1,985
     Thereafter..........................................................            -                   2,026
                                                                                ------                 -------
     Total minimum lease payments........................................        5,922                 $25,955
                                                                                                       =======
     Amount representing interest........................................         (444)
                                                                                ------
     Present value of minimum lease payments
       (including current portion of $2,172).............................       $5,478
                                                                                ======
</TABLE>

During the year ended October 31, 1998, the Company incurred rent expense of
approximately $8,642,000. During the year ended October 31, 1997, the Company
incurred rent expense of approximately $8,468,000 excluding $1,542,000 of
accrued rent for closed branches. During the year ended October 31, 1996, the
Company incurred rent expense of approximately $6,744,000.

The Company entered into a letter of intent dated October 2, 1997, to acquire
Bradco Supply Corporation subject to due diligence and negotiation of a
definitive agreement. Prior to the completion of the Company's due diligence
procedures, negotiations were discontinued by Bradco. On November 3, 1997,
Bradco filed suit claiming a breach of the letter of intent and claimed
liquidated damages of $3 million. Management believes the case is without merit
and intends to vigorously defend the Company against such claim; however, an
adverse resolution could result in an after-tax charge to income of up to $2
million.

In January 1998, a subsidiary of the Company and several of its employees were
subpoenaed to provide information to a grand jury of the United States District
Court, Northern District of Texas, in connection with an investigation of
possible violations of federal antitrust laws in the aluminum building products
industry, including possible violations of Section I of the Sherman Act. No
allegations of wrongdoing have been made against the subsidiary, the employees
or the Company. In February 1998, information was provided in response to the
subpoenas, and the Company is not aware of any subsequent activity in the
matter.

From time to time, the Company is also involved in litigation and proceedings in
the ordinary course of its business. Management believes that such ordinary
course litigation will not have a material adverse effect on the Company's
financial condition or results of operations.

11.      CAPITAL STOCK AND NET INCOME PER SHARE

During fiscal 1995, the Company's board of directors authorized the repurchase
of up to 750,000 shares of the Company's common stock. During fiscal 1998, the
Company's board of directors authorized the repurchase of an additional 750,000
shares of the Company's common stock. Through October 31, 1998, the Company had
repurchased 1,189,911 shares of the Company's common stock at an average price
per share of $11.46.

A reconciliation of the numerators and denominators of the basic and diluted EPS
computations is as follows:

<TABLE>
<CAPTION>
                                                                   1998                 1997                1996
                                                                 --------             --------            --------
                                                                                   (In thousands)

<S>                                                              <C>                  <C>                 <C>     
    Net income (basic and diluted earnings)                      $ 15,294             $ 11,319            $ 11,824
                                                                 ========             ========            ========
    Weighted average shares outstanding (basic)                     9,250                9,195               8,878
    Dilutive stock options                                            251                  252                 371
                                                                 --------             --------            --------
    Weighted average shares outstanding (diluted)                   9,501                9,447               9,249
                                                                 ========             ========            ========
    Potentially dilutive securities excluded
    because of their antidilutive effect
    during the period                                                 740                   90                 432
                                                                 ========             ========            ========

</TABLE>

                                       33

<PAGE>   34

12.      EMPLOYEE AND DIRECTOR STOCK OPTION AND PURCHASE PLANS

The Company's Stock Incentive Plan and 1996 Stock Incentive Plan (collectively
referred to as the "Incentive Plans") provide for the possible issuance of
options, phantom shares, stock awards, stock appreciation rights, performance
unit awards or dividend equivalent rights. Options, which constitute the only
issuances under the Incentive Plans, have generally been granted at fair market
value of the Company's common stock on the date of grant.

Summary of Stock Options Outstanding at October 31, 1998:

<TABLE>
<CAPTION>
                                                                       WEIGHTED
                                                                        AVERAGE               WEIGHTED
                 RANGE OF                  NUMBER                      REMAINING               AVERAGE
                 EXERCISE                OF OPTIONS                   CONTRACTUAL             EXERCISE
                  PRICES                 OUTSTANDING                 LIFE (YEARS)               PRICE
                  ------                 -----------                 ------------               -----
<S>                                        <C>                             <C>                  <C>   
           $  0.95 - $  1.42               176,434                         3.0                  $ 0.98
           $  3.08 - $  5.38                92,191                         4.7                    4.10
           $  8.38 - $ 16.25               990,428                         8.2                   13.74
           $ 17.50 - $ 20.38               147,500                         9.2                   18.83
                                         ---------                                             -------

                                         1,406,553                                             $ 12.04
                                         =========                                             =======
</TABLE>


The following table summarizes the Company's Incentive Plans stock option
activity:

<TABLE>
<CAPTION>
                                                                    WEIGHTED
                                                                     AVERAGE
                                                                    EXERCISE
                                                                      PRICE           SHARES     OPTION  -  PRICE
                                                                    --------         ---------   ------     ------
<S>                                                                 <C>              <C>         <C>        <C>   
     Outstanding at October 31, 1995........................        $   3.95         1,184,257   $ 0.95  -  $17.50
       Granted..............................................           11.92           371,594   $10.00  -  $12.25
       Exercised............................................            1.08          (447,963)  $ 0.95  -  $ 7.11
       Canceled.............................................           13.69           (31,100)  $ 1.42  -  $16.25
                                                                    --------         ---------

     Outstanding at October 31, 1996........................            7.59         1,076,788   $ 0.95  -  $17.50
       Granted..............................................           14.91           313,334   $ 5.38  -  $17.88
       Exercised............................................            3.83          (254,196)  $ 0.95  -  $16.25
       Canceled.............................................           14.40          ( 21,914)  $ 9.50  -  $16.25
                                                                    --------         ---------

     Outstanding at October 31, 1997........................           10.38         1,114,012   $ 0.95  -  $17.88
       Granted..............................................           16.14           410,879   $ 8.38  -  $20.38
       Exercised............................................            7.54           (67,061)   $0.95  -  $16.25
       Canceled.............................................           14.57           (51,277)  $10.00  -  $17.88
                                                                    --------         ---------

     Outstanding at October 31, 1998........................        $  12.04         1,406,553
                                                                    ========         =========
     Exercisable at October 31, 1998........................        $   8.53           631,192   $ 0.95   - $20.38
                                                                    ========         =========
</TABLE>

During 1997, 9,000 options were granted under the incentive plan to
nonmanagement directors at less than fair market value of the Company's common
stock and $63,000 in compensation expenses was recorded. None were granted to
nonmanagement directors in 1998. These options generally vest over six-month to
three-year periods and expire within ten years of grant date. Such options are
included in the tables above.

                                       34

<PAGE>   35

On December 1, 1998, the Company canceled 120,000 stock options with a weighted
average exercised price of $19.00 and reissued 120,000 stock options with a
weighted average exercised price of $13.00 for certain key executive officers of
the Company.

A NonManagement Directors Plan (the "Directors Plan") provides for the issuance
of up to 25,000 options to purchase shares at an exercise price equal to fair
market value of the Company's common stock on date of grant.

The following table summarizes the Company's Directors Plan stock option
activity:
<TABLE>
<CAPTION>
                                                                   WEIGHTED
                                                                    AVERAGE
                                                                   EXERCISE
                                                                     PRICE          SHARES    OPTION  PRICE
                                                                  ----------        ------   -------  --------

<S>                                                               <C>               <C>      <C>        <C>   
     Outstanding at October 31, 1995........................      $    12.52        12,000   $ 7.75  -  $18.25
       Granted..............................................           12.67         3,000   $12.00  -  $13.00
                                                                  ----------        ------

     Outstanding at October 31, 1996........................           12.55        15,000   $ 7.75  -  $18.25
                                                                  ----------        ------

     Outstanding at October 31, 1997........................           12.55        15,000   $ 7.75  -  $18.25
       Exercised............................................           (9.66)       (4,000)  $ 7.75  -  $12.00
                                                                  ----------        ------

     Outstanding at October 31, 1998........................      $    13.60        11,000   $ 7.75  -  $18.25
                                                                  ==========        ======
     Exercisable at October 31, 1998........................      $    13.70        10,001
                                                                  ==========        ======
</TABLE>

At October 31, 1998, 762,227 and 10,000 additional options were available for
future grant under the Incentive and Directors' Plans, respectively, and
2,189,780 shares of common stock were reserved for issuance upon the exercise of
outstanding options or future option grants under all plans.

The Company applies Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees", and related Interpretations in accounting for its
stock option plans. Accordingly, no compensation expense has been recognized for
the Company's stock option plans, except as noted above, since the exercise
price of the Company's stock option grants was the fair market value of the
underlying stock on the date of grant.

The Company has adopted the pro forma disclosure features of Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" (SFAS No. 123). As required by SFAS No. 123, pro forma information
regarding net income and earnings per share has been determined as if the
Company had accounted for its employee stock options granted subsequent to
November 1, 1995, using the fair value method prescribed by SFAS No. 123. Pro
forma disclosures for 1998, 1997 and 1996 are presented below. Because the SFAS
No. 123 method of accounting has not been applied to options granted prior to
November 1, 1995, the pro forma effect will not be fully reflected until 2000.
<TABLE>
<CAPTION>
                                                             YEAR ENDED OCTOBER 31,
                                                         -------------------------------
                                                           1998        1997       1996
                                                         --------    --------   --------
                                                    (In thousands, except per share amounts)
<S>                                                      <C>         <C>          <C>
       Net income:
             As reported                                 $ 15,294    $ 11,319   $ 11,824
             Pro forma                                   $ 14,095    $ 10,585   $ 11,478

       Earnings per share:
             As reported:
                Basic                                    $   1.65    $   1.23   $   1.33
                Diluted                                  $   1.61    $   1.20   $   1.28
             Pro forma:
                Basic                                    $   1.52    $   1.15   $   1.29
                Diluted                                  $   1.49    $   1.12   $   1.24
</TABLE>

                                       35

<PAGE>   36


The estimated fair value of options granted during 1998, 1997 and 1996 was
$8.15, $7.38 and $5.82 per share, respectively. For the purpose of determining
fair value of each option, the Company used the Black-Scholes model with the
following assumptions:
<TABLE>
<CAPTION>
                                                           1998             1997              1996
                                                           ----             ----              ----

<S>                                                        <C>              <C>               <C> 
       Risk-free interest rate                             6.2%             6.4%              6.4%
       Expected life                                       5.3 years        5.2 years         5.2 years
       Expected volatility                                44.3%            43.4%             43.4%
       Expected dividends                                  0.0%             0.0%              0.0%
</TABLE>

During fiscal 1995, the Company adopted an Employee Stock Purchase Plan under
which employees are granted a right to purchase shares of the Company's common
stock. The purchase price is 85% of the fair market value of the stock at the
end of the quarter. Shares were purchased at prices ranging from $11.19 to
$18.63 during fiscal 1998 and $11.58 to $15.51 during fiscal 1997. At October
31, 1998 and 1997, there were 150,930 and 169,111 shares of common stock
reserved for purchase under the plan, respectively.

On August 19, 1997, the Board of Directors of the Company adopted a shareholders
rights plan and declared a dividend distribution of one Right for each
outstanding share of the Company's common stock to stockholders of record at the
close of business on September 10, 1997. Each Right entitles the registered
holder to purchase from the Company 1/10,000 of a share of Series A Preferred
Stock (the "Preferred Stock") at a purchase price of $72 per 1/10,000 of a
share, subject to adjustment. Initially, the Rights will be attached to all
Common Stock certificates representing shares then outstanding, and no separate
Rights Certificates will be distributed. The Rights will separate from the
Common Stock upon the earlier of (i) ten business days following a public
announcement that a person or group of affiliated or associated persons (an
"Acquiring Person") has acquired or obtained the right to acquire beneficial
ownership of 15% or more of the outstanding shares of Common Stock (the "Stock
Acquisition Date") or (ii) ten business days (or such later date as the Board of
Directors determines) following the commencement of a tender or exchange offer
that would result in a person or group beneficially owning 15% or more of such
outstanding shares of Common Stock. The date the Rights separate is referred to
as the "Distribution Date".

In the event that any person or group becomes an Acquiring Person, each holder
of a Right (other than the Acquiring Person and certain related parties) will
thereafter have the right to receive, upon exercise, Common Stock (or, in
certain circumstances, cash, property or other securities of the Company) having
a value equal to two times the Purchase Price of the Right. At any time after
any person or group becomes an Acquiring Person and prior to the acquisition by
such person or group of 50% or more of the outstanding shares of Common Stock,
the Board of Directors of the Company may, without payment of the Purchase Price
by the holder, exchange the rights (other than Rights owned by such person or
group, which will become void), in whole or in part, for shares of Common Stock
at an exchange ratio of one-half the number of shares of Common Stock (or in
certain circumstances, Preferred Stock) for which a Right is exercisable
immediately prior to the time of the Company's decision to exchange the Rights
(subject to adjustment). At any time until ten business days following the Stock
Acquisition Date, the Company may redeem the Rights in whole, but not in part,
at a price of $0.001 per Right (payable in cash, shares of Common Stock or other
considerations deemed appropriate by the Board of Directors). Immediately upon
the action of the Board of Directors ordering redemption of the Rights, the
Rights will terminate and the only right of the holders of Rights will be to
receive the $0.001 redemption price. The rights expire on September 10, 2007.


13.      EMPLOYEE BENEFITS

The Company has 401(k) plans that cover substantially all employees. The
Company's funding policy is to match the employee's contributions up to 4% of
the employee's base salary, not to exceed certain allowable limits. Employees
vest in Company contributions evenly over four years. The Company's
contributions for the years ended October 31, 1998, 1997 and 1996 were
$1,183,000, $916,000 and $907,000, respectively.

                                       36

<PAGE>   37


14.      FINANCIAL INSTRUMENTS

The Company's is a party to financial instruments with off-balance sheet risk in
the normal course of business to hedge against changes in interest and foreign
currency exchange rates. The Company may reduce its exposure to fluctuations in
interest and foreign currency exchange rates by creating offsetting positions
through the use of derivative financial instruments. The Company currently does
not use derivative financial instruments for trading or speculative purposes,
nor is the Company party to highly leveraged derivatives. These financial
instruments include interest rate and foreign currency swap agreements. The
instruments involve, to varying degrees, elements of interest and foreign
currency exchange rate risk in excess of the amount recognized in the
consolidated statements of financial condition. The Company controls the risk of
its hedging agreements, interest rate and foreign currency swaps through
approvals, limits and monitoring procedures.

The following disclosure of the estimated fair value of financial instruments is
made in accordance with Statement of Financial Accounting Standards No. 107,
"Disclosures about Fair Value of Financial Instruments." The estimated fair
value amounts have been determined by the Company, using available market
information and appropriate valuation methodologies. However, considerable
judgment is required in interpreting market data to develop the estimates of
fair value. Accordingly, the estimates presented herein are not necessarily
indicative of the amounts that the Company could realize in a current market
exchange. The effect of using different market assumptions and/or estimation
methodologies may be material to the estimated fair value amounts.

The carrying amount and fair value of certain financial instruments consist of
the following at October 31:

<TABLE>
<CAPTION>
                                                                     1998                            1997
                                                                     ----                            ----
                                                            CARRYING          FAIR          CARRYING          FAIR
                                                             AMOUNT           VALUE          AMOUNT           VALUE
                                                             ------           -----          ------           -----
                                                                             (In thousands)
<S>                                                         <C>             <C>            <C>              <C>      
    Assets:
      Cash and cash equivalents.......................      $  3,706        $   3,706      $     899        $     899
      Accounts receivable, net........................       148,392          148,392        115,687          115,687
      Notes receivable held for sale, net.............           --               --          16,462           16,462

    Liabilities:
      Accounts payable................................        80,950           80,950         66,792           66,792
      Current maturities of debt......................         2,150            2,150            973              973
      Long-term debt..................................       135,247          145,305         79,480           79,997
      Warehouse line of credit........................           --               --          12,189           12,189

    Off  balance sheet foreign currency swap: ........           --               593            --               -- 
</TABLE>


Cash and cash equivalents, accounts receivable, accounts payable and current
maturities of debt - The carrying amounts of these items approximate their fair
value due to their short-term nature or are the amounts payable on demand.

Warehouse line of credit; long-term debt and foreign currency swap - Interest
rates that are currently available to the Company for issuance of debt with
similar terms and remaining maturities are used to estimate fair value of debt.
The fair value of the foreign currency and interest rate swap was estimated
using market quotes.

The fair value estimates presented herein are based on pertinent information
available to management as of October 31, 1998 and 1997. Although management is
not aware of any factors that would significantly affect the estimated fair
value amounts, such amounts have not been comprehensively revalued for purposes
of these financial statements since the date presented, and therefore, current
estimates of fair value may differ significantly from the amounts presented
herein.

                                       37

<PAGE>   38

15.      CONSULTING AGREEMENTS

The Company has an agreement expiring in December 1998 with an affiliate of a
major shareholder for financial and management consulting services to be
provided to the Company. This agreement, executed in November 1996, amended and
superseded prior consulting agreements with the Company's operating
subsidiaries. Fees under these agreements with the Company and its operating
subsidiaries for the years ended October 31, 1998, 1997 and 1996, totaled
$640,000, $280,000 and $426,000, respectively.

16.      SUBSEQUENT EVENTS

The Company entered into a Stock Purchase Agreement dated November 2, 1998 (the
"Agreement") to purchase all of the outstanding stock of Ibex Industries, Inc.
d.b.a. Washington Roofing Co. ("Washington Roofing"). Under the terms of the
Agreement, Cameron intends to acquire all of the assets and assume all of the
liabilities of Washington Roofing as of October 31, 1998, for $11.5 million in
cash subject to final price adjustment.


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

Not applicable.

                                       38

<PAGE>   39


PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The sections entitled "Director and Nominee Information", "Executive Officers of
the Company" and "Section 16(a) Beneficial Owner Reporting Compliance" appearing
in the Registrant's Proxy Statement for the Annual Meeting of Shareholders to be
held on March 3, 1999 sets forth certain information with respect to the
directors and executive officers of the Company and is incorporated herein by
reference. Certain information with respect to the executive officers of the
Registrant is included elsewhere in Part I hereof under the caption "Executive
Officers of the Registrant".

ITEM 11. EXECUTIVE COMPENSATION

The section entitled "Executive Compensation" appearing in the Registrant's
Proxy Statement for the Annual Meeting of Shareholders to be held on March 3,
1999, sets forth certain information with respect to the compensation of
management of the Registrant and is incorporated herein by reference.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The sections entitled "Principal Shareholders of the Company" and "Election of
Directors" appearing in the Registrant's Proxy Statement for the Annual Meeting
of Shareholders to be held on March 3, 1999, set forth certain information with
respect to the ownership of the Registrant's Common Stock and are incorporated
herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The section entitled "Compensation Committee Interlocks and Insider
Participation" appearing in the Registrant's Proxy Statement for the Annual
Meeting of Shareholders to be held on March 3, 1999 sets forth certain
information with respect to these matters and is incorporated herein by
reference.

                                       39

<PAGE>   40


PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) Documents incorporated by reference or filed with this Report;

(1.)  FINANCIAL STATEMENTS

             The Financial Statements of the Company are listed in Item 8 of
Part II.

(2.)  FINANCIAL STATEMENT SCHEDULE

             Independent Auditors' Report on Financial Statement Schedule.

             Schedule II - Valuations and Qualifying Accounts

             The other schedules have been omitted because they are
inapplicable.

(3.)  EXHIBITS INCORPORATED BY REFERENCE OR FILED WITH THIS REPORT

The exhibits listed below are filed with or incorporated by reference into this
Annual Report on Form 10-K. The exhibits which are denominated with an asterisk
(*) were previously filed as part of, and are hereby incorporated by reference
from, the Company's Registration Statement on Form S-1 (No. 33-75054) filed with
the Commission on February 8, 1994 and effective on March 24, 1994. Other
exhibits denominated with numbered footnotes are incorporated by reference to
the other filings with the Commission set forth below. Unless otherwise
indicated, the exhibit number corresponds to the exhibit number incorporated by
reference. ITEMS LISTED IN BOLDFACE CONSTITUTE MANAGEMENT CONTRACTS OR
COMPENSATORY PLANS OR ARRANGEMENTS.

<TABLE>
<CAPTION>

<S>            <C>                                                         
     3.1       - Amended and Restated Articles of Incorporation.*

     3.2       - Amended and Restated Bylaws.*

     4.1       - See Articles II, III, IV of the Amended and Restated Articles
                 of Incorporation filed as Exhibit 3.1 and Articles 2, 7, 8 and
                 9 of the Amended and Restated Bylaws filed as Exhibit 3.2.

     10.1      - Intentionally omitted.

     10.2      - Intentionally omitted.

     10.3      - Intentionally omitted.

     10.4      - CAMERON ASHLEY INC. STOCK INCENTIVE PLAN.*

     10.5      - FORM OF NON-QUALIFIED STOCK OPTION AGREEMENT.*

     10.6      - CAMERON ASHLEY INC. NON-MANAGEMENT DIRECTORS' STOCK OPTION
                 PLAN.*

     10.6.1    - TECHNICAL AMENDMENT TO CAMERON ASHLEY INC. NON-MANAGEMENT
                 DIRECTORS' STOCK OPTION PLAN.(2)

     10.7      - Intentionally omitted.

     10.7.1    - EMPLOYMENT AGREEMENT DATED SEPTEMBER 1, 1996 BETWEEN WM.
                 CAMERON & CO. AND RONALD R. ROSS.(5)
</TABLE>

                                       40

<PAGE>   41

<TABLE>
<CAPTION>

<S>            <C>                               
     10.8      - Intentionally omitted.

     10.8.1    - EMPLOYMENT AGREEMENT DATED SEPTEMBER 1, 1996 BETWEEN ASHLEY
                 ALUMINUM, INC. AND WALTER J.MURATORI.(5)

     10.9      - EMPLOYMENT AGREEMENT DATED DECEMBER 1, 1997 BETWEEN WM. CAMERON
                 & CO. AND JOHN H. BRADBERRY.(7)

     10.10     - EMPLOYMENT AGREEMENT DATED DECEMBER 1, 1997 BETWEEN ASHLEY
                 ALUMINUM, INC. AND C. STEVEN GAFFNEY.(7)

     10.11     - FORM OF INDEMNIFICATION AGREEMENT BETWEEN THE COMPANY AND EACH
                 OF ITS DIRECTORS.*

     10.11.1   - FORM OF INDEMNIFICATION AGREEMENT BETWEEN THE COMPANY AND EACH
                 OF ITS EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS OF THE
                 COMPANY.(1)

     10.12     - Intentionally omitted.

     10.13     - Intentionally omitted.

     10.14     - Amended and Restated Agreement for Consulting Services dated
                 November 1, 1996 among the Company, Cameron, Ashley and CGW
                 Southeast Management Company.(5)

     10.15     - Intentionally omitted.

     10.16     - Intentionally omitted.

     10.17     - CAMERON ASHLEY INC. 1995 QUALIFIED EMPLOYEE STOCK PURCHASE
                 PLAN.(3)

     10.18     - Intentionally omitted.

     10.18.1   - Intentionally omitted.

     10.18.2   - Second Restated Credit Agreement dated January 29, 1997 among
                 the Company, CABP Canada, Inc., NationsBank of Texas, National
                 Association, as Agent and Issuing Bank, ABN AMRO Bank, N.V., as
                 Co-Agent, Canadian Imperial Bank of Commerce, as Canadian
                 Issuing Bank and Canadian Agent, and other Lenders.(6)

     10.18.3   - First Amendment to Second Restated Credit Agreement dated May
                 23, 1997 among the Company, CABP Canada, Inc., NationsBank of
                 Texas, National Association, as Agent and Issuing Bank, ABN
                 AMRO Bank, N.V., as Co-Agent, Canadian Imperial Bank of
                 Commerce, as Canadian Issuing Bank and Canadian Agent, and
                 other Lenders.(6)

     10.18.4   - Second Amendment to Second Restated Credit Agreement dated
                 January 22, 1998 among the Company, CABP Canada, Inc.,
                 NationsBank of Texas, National Association, as Agent and
                 Issuing Bank, ABN AMRO Bank, N.V., as Co-Agent, Canadian
                 Imperial Bank of Commerce, as Canadian Issuing Bank and
                 Canadian Agent, and other Lenders.(6)

     10.18.5   - Third Amendment to Second Restated Credit Agreement dated March
                 18, 1998 among the Company, Cameron Ashley Canada, Inc.,
                 NationsBank of Texas, National Association, as Agent and
                 Issuing Bank, ABN AMRO Bank, N.V., as Co-Agent, Canadian
                 Imperial Bank of Commerce, as Canadian Issuing Bank and
                 Canadian Agent, and other Lenders.(8)
</TABLE>

                                       41

<PAGE>   42

<TABLE>
<CAPTION>

<S>            <C>   
     10.18.6   - Fourth Amendment to Second Restated Credit Agreement dated
                 September 29, 1998 among the Company, Cameron Ashley Canada,
                 Inc., NationsBank of Texas, National Association, as Agent and
                 Issuing Bank, ABN AMRO Bank, N.V., as Co-Agent, Canadian
                 Imperial Bank of Commerce, as Canadian Issuing Bank and
                 Canadian Agent, and other Lenders.

     10.19     - Form of Note Purchase Agreement between the Company and various
                 Purchasers dated as of April 1, 1996.(4)

     10.19.1   - First Amendments to Note Purchase Agreement between the Company
                 and various Note Purchasers dated as of January 15, 1997.(7)

     10.19.2   - Second Amendment and Waiver to Note Purchase Agreements between
                 the Company and various Note Purchases dated as of April 1,
                 1998.

     10.19.3   - Third Amendment to Note Purchase Agreement between the Company
                 and various Note Purchasers dated as of July 1, 1998.

     10.20     - CHANGE IN CONTROL EMPLOYMENT AGREEMENT BETWEEN THE COMPANY AND
                 RONALD R. ROSS DATED AS OF JUNE 1, 1996.(4)

     10.21     - CHANGE IN CONTROL EMPLOYMENT AGREEMENT BETWEEN THE COMPANY AND
                 WALTER J. MURATORI DATED AS OF JUNE 1, 1996.(4)

     10.22     - Intentionally omitted

     10.23     - CAMERON ASHLEY BUILDING PRODUCTS, INC. 1996 STOCK INCENTIVE
                 PLAN.(5)

     10.23.1   - FIRST AMENDMENT TO THE CAMERON ASHLEY BUILDING PRODUCTS, INC.
                 1996 STOCK INCENTIVE PLAN, DATED DECEMBER 11, 1996.(5)

     10.24     - EMPLOYMENT AGREEMENT DATED OCTOBER 13, 1997 BETWEEN WM. CAMERON
                 & CO. D/B/A CAMERON ASHLEY BUILDING PRODUCTS AND JOHN S.
                 DAVIS.(7)

     10.25     - Form of Note Purchase Agreement between the Company and various
                 Purchasers dated as of April 7, 1996.(8)

     10.25.1   - Form of Note Purchase Agreement between the Cameron Ashley
                 Canada, Inc. and various Note Purchasers dated as of April 7,
                 1996.(8)

     10.26     - EMPLOYMENT AGREEMENT DATED MARCH 30, 1998 BETWEEN WM. CAMERON &
                 CO. D/B/A CAMERON ASHLEY BUILDING PRODUCTS AND J. ANDREW
                 KERNER.(8)

     10.27     - AGREEMENT AND GENERAL RELEASE DATED JANUARY 22, 1998 BETWEEN
                 THE COMPANY AND F. DIXON MCELWEE.(9)

     10.28     - Warrant Agreement dated June 16, 1998 between the Company and
                 Lee R. Anderson, Sr.

     11.1      - Statement regarding computation of per share earnings.

     21.1      - List of Subsidiaries of the Registrant.

     23.1      - Consent of Deloitte & Touche LLP.

     27        - Financial Data Schedule
</TABLE>
   ------------------

                                       42

<PAGE>   43


(1)   Incorporated by reference to the exhibit filed with the Company's
      Registration Statement on Form S-1, (No. 33-88778) filed with the
      Commission on January 26, 1995 and effective on March 2, 1995.

(2)   Incorporated by reference to the exhibit filed with the Company's
      Quarterly Report on Form 10-Q for the fiscal quarter ended January 31,
      1995, filed with the Commission on March 17, 1995.

(3)   Incorporated by reference to Exhibit 4.2 filed with the Company's
      Registration Statement on Form S-8 (No. 33-90782) filed with the
      Commission on March 30, 1995.

(4)   Incorporated by reference to the exhibit filed with the Company's
      Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 1996.
      filed with the Commission on June 7, 1996.

(5)   Incorporated by reference to the exhibited filed with the Company's Annual
      Report on Form 10-K for the fiscal year ended October 31, 1996 filed with
      the Commission on January 29, 1997.

(6)   Incorporated by reference to the exhibit filed with the Company's
      Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 1997,
      as filed with the Commission on June 16, 1997.

(7)   Incorporated by reference to the exhibit filed with the Company's Annual
      Report on Form 10-K for the fiscal year ended October 31, 1997, as filed
      with the Commission on January 29, 1998.

(8)   Incorporated by reference to the exhibit filed with the Company's
      Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 1998,
      as filed with the Commission on June 2, 1998.

(9)   Incorporated by reference to the exhibit filed with the Company's
      Quarterly Report on Form 10-Q for the fiscal quarter ended July 31, 1998,
      as filed with the Commission on September 14, 1998.

(b)   Current Reports on Form 8-K: 
        No Current Reports on Form 8-K were filed by the Registrant during the
        fourth quarter of the fiscal year ended October 31, 1998.

(c)   Exhibits: 
        The Index to Exhibits filed or incorporated by reference pursuant Item
        601 of Regulation S-K and the Exhibits being filed with this Report are
        included following the signature pages to this Form 10-K.

(d)   Financial Statements of Subsidiaries or Affiliates: 
        Not applicable.

                                       43

<PAGE>   44


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 on Form 10-K to be
signed on its behalf by the undersigned, thereunto duly authorized, on January
19, 1999.

CAMERON ASHLEY BUILDING PRODUCTS, INC.

By: /s/ J. Andrew Kerner
   ---------------------
J. Andrew Kerner
Executive Vice President - Chief Financial Officer

                                POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below
constitutes and appoints J. Andrew Kerner and John S. Davis, jointly and
severally, his attorneys-in-fact, each with full power of substitution, for him
in any and all capacities, to sign any amendments to this Annual Report on Form
10-K and to file the same, with exhibits thereto and other documents in
connection therewith, with the Securities and Exchange Commission, hereby
ratifying and confirming all that each of said attorneys-in-fact, or his
substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
on Form 10-K has been signed by the following persons on behalf of the
Registrant and in the capacities indicated on January 19, 1999.

<TABLE>
<CAPTION>

                      SIGNATURE                                               TITLE
                      ---------                                               -----   
<S>                                              <C>
      /s/ Ronald R. Ross                         Chairman of the Board and Chief Executive Officer
      ---------------------------                (Principal Executive Officer)
      Ronald R. Ross                             


      /s/ Walter J. Muratori                     Vice Chairman, President and Chief Operating Officer
      ---------------------------
      Walter J. Muratori


      /s/ J. Andrew Kerner                       Executive Vice President - Chief Financial Officer
      ---------------------------                (Principal Financial Officer)
      J. Andrew Kerner                           

      /s/ John H. Bradberry                      Executive Vice President - Chief Accounting Officer
      ---------------------------                (Principal Accounting Officer) 
      John H. Bradberry                          


      /s/ J. Veronica Biggins                    Director
      ---------------------------      
      J. Veronica Biggins

      /s/ Richard L. Cravey
      ---------------------------                Director
      Richard L. Cravey


      /s/ Harry K. Hornish                       Director
      ---------------------------      
      Harry K. Hornish


      /s/ Allen J. Keesler, Jr.                  Director
      ---------------------------      
      Allen J. Keesler, Jr.


      /s/ Donald S. Huml                         Director
      ---------------------------      
      Donald S. Huml


      /s/ Alan K. Swift                          Director
      ---------------------------      
      Alan K. Swift


      /s/ Edwin A. Wahlen, Jr.                   Director
      ---------------------------      
      Edwin A. Wahlen, Jr.
</TABLE>

                                       44

<PAGE>   45


INDEX TO FINANCIAL STATEMENT SCHEDULE

<TABLE>
<CAPTION>

                                                                                     Page
                                                                                     ----

<S>                                                                                  <C>
Independent Auditors' Report on Financial Statement Schedule                         46

Schedule II - Valuation and Qualifying Accounts                                      47

Index to Exhibits                                                                    48

Exhibit 11.1 - Computation of Earnings Per Share                                       

Exhibit 21.1 - List of Subsidiaries and State or Jurisdiction of Incorporation         

Exhibit 23.1 - Independent Auditors' Consent                                           

Exhibit 27   - Financial Data Schedule

</TABLE>

                                       45


<PAGE>   46


INDEPENDENT AUDITORS' REPORT ON FINANCIAL STATEMENT SCHEDULES


To the Board of Directors and Shareholders of Cameron Ashley Building Products,
Inc.:

We have audited the consolidated financial statements of Cameron Ashley Building
Products, Inc. and subsidiaries as of October 31, 1998 and 1997 and for each of
the three years in the period ended October 31, 1998 and have issued our report
thereon dated December 18, 1998. Our audits also included the financial
statement schedule listed in Item 14(a)(2) of this Form 10-K. This financial
statement schedule is the responsibility of the Company's management. Our
responsibility is to express an opinion based on our audits. In our opinion,
such financial statement schedule, when considered in relation to the basic
consolidated financial statements taken as a whole, presents fairly, in all
material respects, the information set forth therein.



DELOITTE & TOUCHE LLP
Dallas, Texas
December 18, 1998

                                       46

<PAGE>   47


SCHEDULE II

                     CAMERON ASHLEY BUILDING PRODUCTS, INC.

                        VALUATION AND QUALIFYING ACCOUNTS
                                 (In thousands)

<TABLE>
<CAPTION>

                                      BALANCE AT     CHARGES IN                                 BALANCE AT
                                      BEGINNING       COSTS AND     OTHER                       END OF
                DESCRIPTION           OF PERIOD       EXPENSES    ADDITIONS     DEDUCTIONS      PERIOD
                -----------           ---------      ----------   ---------     ----------      ----------
<S>                                   <C>             <C>         <C>           <C>             <C>      
Allowance for doubtful accounts:
     Year Ended October 31, 1996      $   2,581       2,257           0             2,119       $   2,719
     Year Ended October 31, 1997      $   2,719       3,128       2,498         $   3,495
                                                                                                      146(1)
     Year Ended October 31, 1998      $   3,495       2,222         389(1)          2,892       $   3,214

(1) Amount represents the allowance for doubtful accounts of acquired businesses
    as of the date of acquisition.

Allowance for loan losses:
   Year Ended October 31, 1997        $       0         341           0               157       $     184
   Year Ended October 31, 1998        $     184           0           0               184       $       0
</TABLE>


                                       47

<PAGE>   48


INDEX TO EXHIBITS


(Includes only exhibits not incorporated by reference. See item 14 for
incorporated exhibits.)

ITEMS LISTED IN BOLDFACE CONSTITUTE MANAGEMENT CONTRACTS OR COMPENSATORY PLANS
OR ARRANGEMENTS.

<TABLE>
<CAPTION>

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

<S>            <C> 
     10.18.6 - Fourth Amendment to Second Restated Credit Agreement dated
               September 29, 1998 among the Company, CABP Canada, Inc.,
               NationsBank of Texas, National Association, as Agent and Issuing
               Bank, ABN AMRO Bank, N.V., as Co-Agent, Canadian Imperial Bank of
               Commerce, as Canadian Issuing Bank and Canadian Agent, and other
               Lenders.

     10.19.2 - Second Amendment and Waiver to Note Purchase Agreements dated as
               of April 1, 1998 between the Company and various Note Purchasers.

     10.19.3 - Third Amendment to Note Purchase Agreements dated as of July 1,
               1998 between the Company and various Note Purchasers.

     10.28   - Warrant Agreement dated June 16, 1998 between the Company and Lee
               R. Anderson, Sr.

     11.1    - Statement regarding computation of per share earnings.

     21.1    - Subsidiaries of the Registrant.

     23.1    - Consent of Deloitte & Touche LLP.

     27      - Financial Data Schedule

</TABLE>

                                       48


<PAGE>   1
                                                                EXHIBIT 10.18.06



                                FOURTH AMENDMENT
                       TO SECOND RESTATED CREDIT AGREEMENT


         This Fourth Amendment to Second Restated Credit Agreement (this "Fourth
Amendment"), dated as of September 29, 1998, is entered into among Cameron
Ashley Building Products, Inc., a Georgia corporation, Wm. Cameron & Co., a
Georgia corporation, Ashley Aluminum, Inc., a Georgia corporation, CABP, Inc.,
an Arizona corporation, Cameron Ashley Canada, Inc., a Canadian corporation,
NationsBank, N.A., successor by merger to NationsBank of Texas, National
Association, as Issuing Bank and Agent, ABN AMRO Bank, N.V., as Co-Agent,
Canadian Imperial Bank of Commerce, as Canadian Issuing Bank and Canadian Agent,
and each Lender.

                                   BACKGROUND

         Borrowers, Agent, Co-Agent, Issuing Bank, Canadian Agent, Canadian
Issuing Bank and Lenders have entered into the Second Restated Credit Agreement
dated as of January 29, 1997 (such agreement, together with all amendments and
restatements thereof, the "Credit Agreement"). Borrower has requested that
Lenders, Agent, Issuing Bank, Co-Agent, Canadian Agent and Canadian Issuing Bank
amend the Credit Agreement to, among other things, modify certain covenants.

                                    AGREEMENT

         NOW, THEREFORE, in consideration of the covenants, conditions and
agreements hereafter set forth, and for other good and valuable consideration,
the receipt and adequacy of which are all hereby acknowledged, Borrowers, Agent,
Co-Agent, Issuing Bank, Canadian Agent, Canadian Issuing Bank, Lenders and
Guarantors covenant and agree as follows:

1.   Defined Terms. Capitalized terms used herein and not otherwise defined
herein have the meaning given to them in the Credit Agreement.

2.   Amendments. The Credit Agreement is amended as follows:

     (a) Section 1.01 is amended by adding the following in alphabetical order:

     (b) The definition of "EBITDA" is deleted, and the following is
substituted in lieu thereof:

         "EBITDA" means, as of any date of determination, (a) the sum of
     Parent's and its Subsidiaries' (i) pre-tax income or deficit, as the case
     may be (excluding extraordinary items and income from the sale of assets
     other than in the ordinary course of business), plus (ii) cash interest
     expense paid or interest expense accrued; amortization of Debt discounts;
     any payments or fees with respect to letters of credit, bankers'
     acceptances or similar facilities; fees and expenses with respect to
     interest rate swap or similar agreements or foreign currency hedge,
     exchange or similar 



<PAGE>   2

     agreements, plus (iii) depreciation and amortization expense, plus (iv)
     cash interest paid with respect to Capital Leases, plus (v) other non-cash
     charges of Parent and its Subsidiaries for such period deducted from
     consolidated revenues in determining net income for such period, plus (vi)
     all charges taken by Parent during fiscal year 1998 in connection with the
     phase-out of CAFS (not to exceed in the aggregate $3,000,000), plus (vii)
     with respect to Permitted Acquisitions occurring at any time during the
     four fiscal quarters immediately preceding the date of calculation of
     EBITDA, the pro forma trailing 12 months EBITDA (but calculated to exclude
     any increases in EBITDA which would be the result of any expenses that the
     Parent projects to be eliminated by such Permitted Acquisition)
     attributable to such Permitted Acquisition; and minus (b) (i) with respect
     to assets not owned at all times during the four fiscal quarters
     immediately preceding the date of calculation of EBITDA, the EBITDA
     attributable to any assets disposed of during such four fiscal quarters,
     and (ii) non-cash items of Parent and its Subsidiaries for such period
     increasing consolidated revenues in determining net income for such period,
     all calculated on a consolidated basis in accordance with GAAP.

     (c) The definition of "EBITDAR" is deleted, and the following is
substituted in lieu thereof:

         "EBITDAR" means, as of any date of determination, (a) the sum of
     Parent's and its Subsidiaries' (i) pre-tax income or deficit, as the case
     may be (excluding extraordinary items and income from the sale of assets
     other than in the ordinary course of business), plus (ii) cash interest
     expense paid or interest expense accrued; amortization of Debt discounts;
     any payments or fees with respect to letters of credit, bankers'
     acceptances or similar facilities; fees and expenses with respect to
     interest rate swap or similar agreements or foreign currency hedge,
     exchange or similar agreements, plus (iii) depreciation and amortization
     expense, plus (iv) lease payments paid pursuant to Operating Leases, plus
     (v) cash interest paid with respect to Capital Leases, plus (vi) other
     non-cash charges of Parent and its Subsidiaries for such period deducted
     from consolidated revenues in determining net income for such period, plus;
     (vii) all charges taken by Parent during fiscal year 1998 in connection
     with the phase-out of CAFS (not to exceed in the aggregate $3,000,000),
     plus (viii) with respect to Permitted Acquisitions occurring at any time
     during the four fiscal quarters immediately preceding the date of
     calculation of EBITDA, the pro forma trailing 12 months EBITDA (but
     calculated to exclude any increases in EBITDA which would be the result of
     any expenses that the Parent projects to be eliminated by such Permitted
     Acquisition) attributable to such Permitted Acquisition; and minus (b) (i)
     with respect to assets not owned at all times during the four fiscal
     quarters immediately preceding the date of calculation of EBITDA, the
     EBITDA attributable to any assets disposed of during such four fiscal
     quarters, and (ii) non-cash items of Parent and its Subsidiaries for such
     period increasing consolidated revenues in 



                                      -2-
<PAGE>   3

     determining net income for such period, all calculated on a consolidated
     basis in accordance with GAAP.

     (d) Section 5.02 is deleted and the following is substituted in lieu
thereof:

         5.02. Tangible Net Worth. Parent shall not permit Tangible Net Worth as
     at any date to be less than the sum of (a) $35,000,000, plus (b) 50% of
     cumulative Net Income reported for each fiscal quarter of Parent in which
     Net Income is a positive number commencing with the fiscal quarter of
     Parent ending on October 31, 1996, plus (c)100% of Equity Proceeds.

     (e) Section 5.09 is amended by deleting the reference to "$5,000,000" in
parts "(c)" and "(d)" and substituting "$20,000,000" in lieu thereof and by
adding the words "or series of related transactions" after the phrase, "(d)
Permitted Acquisitions provided that the consideration paid in any such
acquisition" in part "(d)".

     (f) Section 5.20(b) is deleted and the following is substituted in lieu
thereof:

         (b) Neither Parent nor any Subsidiary of Parent shall be liable at any
     time for any CAFS Liability or extend credit to or for the benefit of CAFS
     or any CAFS Subsidiary; provided, (i) Parent may (A) acquire for cash
     equity of CAFS (in addition to all equity of CAFS owned by Parent on
     December 3, 1996), and (B) make loans to CAFS, or (c) do any combination of
     activities described in clauses (A) and (B) , and (ii) Cameron may make
     advances to CAFS, the proceeds of which advances will be used by CAFS to
     pay corporate overhead expenses of CAFS; provided, that, the sum of the
     aggregate amount of all equity acquired, unpaid principal and accrued
     interest on all loans referenced above, shall not exceed at any time
     $4,000,000; provided, that, Parent may not make or have outstanding any
     loan to or other extension of credit to or for the benefit of CAFS if at
     any time Parent is not the sole owner of all equity and rights to acquire
     any equity of CAFS; and provided further, that, CAFS shall not engage in
     any activities involving the underwriting and funding of loans other than
     extensions of credit to a CAFS Subsidiary.

     (g) Section 5.22 is deleted and the following is substituted in lieu
thereof:

         5.22 Intercompany Advances. Neither Parent nor any Guarantor or CAFS
     shall make any loans, advances, extensions of credit to, or Investments in
     CA Canada such that the total amount outstanding of such loans, advances,
     extensions of credit or Investments at any one time shall be in excess of
     $30,000,000.



                                      -3-
<PAGE>   4

     (h) A new Section 5.24 is added as follows:

         5.24 Ownership and Structure of Ashley. Notwithstanding any other
     provision of this Agreement, Parent shall not cease to own 100% of Ashley
     or change or allow the organizational structure of Ashley to be changed,
     provided, however, (a) Parent may transfer its ownership interest in Ashley
     to Cameron, and (b) Parent or Cameron may change the organizational
     structure of Ashley to a limited liability company, provided that, (I)
     Parent provide Agent two business days notice of any transfer or
     organizational change, (II) at the time of such transfer and organizational
     change, Parent provide Agent with a new Schedule 4.01-b, and (III) Ashley's
     successor entity assume each of Ashley's Obligations and any other
     responsibilities, including but not limited to reporting responsibilities
     under the Agreement.

     (i) Schedule 4.08-a is deleted and a new Schedule 4.08-a, in the form of
Schedule 4.08-a to this Fourth Amendment, is substituted in lieu thereof.

     (j) Exhibit C is deleted and a new Exhibit C, in the form of Exhibit A to
this Fourth Amendment, is substituted in lieu thereof.

3.   Representations and Warranties. Borrowers and Guarantors, jointly and
severally, represent and warrant to Agent, Issuing Bank, Co-Agent, Canadian
Agent, Canadian Issuing Bank and each Lender that, as of the date hereof and
after giving effect to the amendments in Section 2, the following are true and
correct:

     (a) The representations and warranties contained in the Credit Agreement
and each of the other Loan Papers are true and correct in all material respects
on and as of the date hereof as though made on and as of such date (except as to
representations and warranties which (i) refer to a specific date, (ii) have
been modified by transactions permitted pursuant to the Credit Agreement or any
other Loan Paper, or (iii) have been specifically waived in writing by Agent).

     (b) Each Borrower and each Guarantor has full power and authority to
execute, deliver and perform this Fourth Amendment, and this Fourth Amendment,
the Credit Agreement and each other Loan Paper, constitute the legal, valid and
binding obligation of such Borrower and such Guarantor (with respect to Loan
Papers to which it is a party), enforceable in accordance with their terms
(subject as to enforcement of remedies to any applicable Debtor Relief Laws).

     (c) No authorization, approval, consent or other action by, notice to, or
filing with, any Tribunal or other Person, is required for the execution,
delivery or performance by either Borrower or any Guarantor of this Fourth
Amendment.

     (d) No Obligor has made a material misstatement of fact, or failed to
disclose any fact necessary to make the facts disclosed not misleading, to
Agent, Issuing Bank, Co-Agent, Canadian 



                                      -4-
<PAGE>   5

Agent, Canadian Issuing Bank or any Lender during the course of negotiation of
this Fourth Amendment.

     4. Conditions of Effectiveness. This Fourth Amendment shall be effective on
the date Agent delivers to Borrower written notice that each of the following
has occurred or exists ("Amendment Date"):

     (a) The effectiveness of this Fourth Amendment shall not contravene any Law
applicable to Agent, Issuing Bank, Co-Agent, Canadian Agent, Canadian Issuing
Bank or any Lender.

     (b) No Material Adverse Change, as determined by Agent, shall have occurred
and be continuing since December 31, 1997.

     (c) No Default or Event of Default shall exist.

     (d) Agent, Issuing Bank, Co-Agent, Canadian Agent, Canadian Issuing Bank,
each Lender and each Obligor shall have executed and received counterparts of
this Fourth Amendment.

     (e) Agent shall have received a complete and correct copy of the executed
Third Amendment to Note Purchase Agreement dated as of July 1, 1998.

     (f) Agent shall have received, contemporaneously with Borrowers' execution
of this Fourth Amendment, payment of all fees (including attorneys' fees)
incurred by Agent prior to execution of this Fourth Amendment in the
preparation, negotiation and execution of this Fourth Amendment.

     (g) Agent shall have received, in form and substance satisfactory to Agent
and its counsel, such other approvals, documents, certificates, and instruments
as Agent shall require.

Agent, Issuing Bank, Co-Agent, Canadian Agent, Canadian Issuing Bank and each
Lender may conclusively rely on the certificates delivered pursuant to Section
3.01 of the Credit Agreement until Agent receives notice in writing to the
contrary.

5.   Ratification. Each Borrower and each Guarantor (a) represents and warrants
that it has received and reviewed this Fourth Amendment and (b) ratifies and
affirms its obligations under the Loan Papers, as amended by this Fourth
Amendment.

6.   Reference to the Credit Agreement.

     (a) On the Amendment Date, each reference in the Credit Agreement to "this
Agreement", "hereunder", or words of like import shall mean and be a reference
to the Credit Agreement, as affected and amended hereby.



                                      -5-
<PAGE>   6

     (b) The Credit Agreement, as affected by the amendments referred to above,
shall remain in full force and effect and is hereby ratified and confirmed.

     (c) THE CREDIT AGREEMENT, AS AFFECTED BY THE AMENDMENTS CONTAINED IN THIS
FOURTH AMENDMENT, TOGETHER WITH EACH OTHER LOAN PAPER, REPRESENT THE FINAL
AGREEMENT AMONG THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR,
CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES. THERE ARE NO
UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES.

7.   Execution in Counterparts. This Fourth Amendment may be executed in any
number of counterparts and by different parties hereto in separate counterparts,
each of which when so executed and delivered shall be deemed to be an original
and all of which taken together shall constitute but one and the same
instrument.

8.   Governing Law; Binding Effect. This Fourth Amendment shall be governed by
and construed in accordance with the laws of the State of Texas and be binding
upon the parties hereto and their respective permitted successors and assigns.

9.   Headings. Section headings in this Fourth Amendment are included herein for
convenience of reference only and shall not constitute part of this Fourth
Amendment for any other purpose.


- --------------------------------------------------------------------------------
             THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK
- --------------------------------------------------------------------------------



                                      -6-
<PAGE>   7


         IN WITNESS WHEREOF, the parties hereto have executed this Fourth
Amendment as of September 29, 1998.


PARENT:
                             CAMERON ASHLEY BUILDING PRODUCTS, INC.


                             By:    /s/ J. Andrew Kerner
                                    --------------------------------------------
                                    J. Andrew Kerner  , EVP, CFO & Treasurer
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


CA CANADA:
                             CAMERON ASHLEY CANADA, INC.


                             By:    /s/ J. Andrew Kerner
                                    --------------------------------------------
                                    J. Andrew Kerner,   EVP
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


GUARANTORS:
                             ASHLEY ALUMINUM, INC.


                             By:    /s/ J. Andrew Kerner
                                    --------------------------------------------
                                    J. Andrew Kerner, VP
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


                             WM. CAMERON & CO.


                             By:    /s/ J. Andrew Kerner
                                    --------------------------------------------
                                    J. Andrew Kerner, EVP, CFO & Treasurer
                                    --------------------------------------------
                                      (Print Name)         (Print Title)




                                      -7-
<PAGE>   8


                             CABP, INC.


                             By:    /s/ Ross A. Goolsby
                                    --------------------------------------------
                                    Ross A. Goolsby,   VP
                                    --------------------------------------------
                                      (Print Name)         (Print Title)



AGENT:
                             NATIONSBANK, N.A., successor by merger to 
                             NationsBank of Texas, National Association


                             By:    /s/ Dan Killian
                                    --------------------------------------------
                                    Daniel M. Killian, Vice President


CANADIAN AGENT:
                             CANADIAN IMPERIAL BANK OF COMMERCE


                             By:    /s/  Lori Berg
                                    --------------------------------------------
                                    Lori Berg                , Credit Designer
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


CO-AGENT:
                             ABN AMRO BANK, N.V.


                             By:    /s/ Robert A. Budnek
                                    --------------------------------------------
                                    Robert A. Budnek , Vice President
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


                             By:    /s/ L. K. Kelley
                                    --------------------------------------------
                                    Larry K. Kelley  , Group Vice President
                                    --------------------------------------------
                                      (Print Name)         (Print Title)



                                      -8-
<PAGE>   9

ISSUING BANK:
                             NATIONSBANK, N.A., successor by merger to 
                             NationsBank of Texas, National Association



                             By:    /s/ Dan Killian
                                    --------------------------------------------
                                    Daniel M. Killian, Vice President


CANADIAN ISSUING BANK:
                             CANADIAN IMPERIAL BANK OF COMMERCE


                             By:    /s/ Lori Berg
                                    --------------------------------------------
                                    Lori Berg                , Credit Designer
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


LENDERS:
                             NATIONSBANK, N.A., successor by merger to 
                             NationsBank of Texas, National Association



                             By:    /s/ Dan Killian
                                    --------------------------------------------
                                    Daniel M. Killian, Vice President


                             CANADIAN IMPERIAL BANK OF COMMERCE


                             By:    /s/ Lori Berg
                                    --------------------------------------------
                                    Lori Berg                , Credit Designer
                                    --------------------------------------------
                                      (Print Name)         (Print Title)



                                      -9-
<PAGE>   10

                             ABN AMRO BANK, N.V.

                             By:    /s/ Robert A. Budnek
                                    --------------------------------------------
                                    Robert A. Budnek , Vice President
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


                             By:    /s/ L. K. Kelley
                                    --------------------------------------------
                                    Larry K. Kelley  , Group Vice President
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


                             WELLS FARGO BANK (TEXAS), N.A.


                             By:    /s/ Juan J. Sanchez
                                    --------------------------------------------
                                    Juan J. Sanchez  , Banking Officer
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


                             SUNTRUST BANK, ATLANTA


                             By:    /s/ D. S. Armstrong
                                    --------------------------------------------
                                    Deborah S. Armstrong,   VP
                                    --------------------------------------------
                                      (Print Name)         (Print Title)


                             By:    /s/ F. McClellan Deaver
                                    --------------------------------------------
                                    F. McClellan Deaver, III, Group Vice 
                                                                President
                                    --------------------------------------------
                                      (Print Name)         (Print Title)



                                      -10-

<PAGE>   1
                                                                 EXHIBIT 10.19.2


                     CAMERON ASHLEY BUILDING PRODUCTS, INC.

                           SECOND AMENDMENT AND WAIVER

                            Dated as of April 1, 1998

                                       Re:



               Note Purchase Agreements dated as of April 1, 1996



                            $50,000,000 Senior Notes

                $10,000,000 6.79% Senior Notes due April 15, 2001
                $15,000,000 6.79% Senior Notes due April 15, 2002
                $10,000,000 7.21% Senior Notes due April 15, 2003
                $15,000,000 7.61% Senior Notes due April 15, 2006



<PAGE>   2




             SECOND AMENDMENT AND WAIVER TO NOTE PURCHASE AGREEMENTS


         THIS SECOND AMENDMENT AND WAIVER dated as of April 1, 1998 (the or this
"Second Amendment"), to the Note Purchase Agreements, each dated as of April 1,
1996, is between CAMERON ASHLEY BUILDING PRODUCTS, INC., a Georgia corporation
(the "Company"), and each of the institutions which is a signatory to this
Second Amendment (collectively, the "Noteholders").

                                    RECITALS:

         A.    The Company and each of the Purchasers listed on Schedule A
thereto have heretofore entered into separate and several Note Purchase
Agreements, each dated as of April 1, 1996, as amended by the First Amendment
dated as of January 15, 1997 (as so amended, the "Note Purchase Agreements").
The Company has heretofore issued the $10,000,000 6.79% Senior Notes due April
15, 2001, the $15,000,000 6.79% Senior Notes due April 15, 2002, the $10,000,000
7.21% Senior Notes due April 15, 2003, and the $15,000,000 7.61% Senior Notes
due April 15, 2006 (collectively, the "Notes"), each dated April 15, 1996,
pursuant to the Note Purchase Agreements. The Noteholders are the holders of 90%
of the outstanding principal amount of the Notes.

         B.    The Company and the Noteholders now desire to amend and waive
certain provisions of the Note Purchase Agreements in the respects, but only in
the respects, hereinafter set forth.

         C.    Capitalized terms used herein shall have the respective meanings
ascribed thereto in the Note Purchase Agreements unless herein defined or the
context shall otherwise require.

         D.    All requirements of law have been fully complied with and all
other acts and things necessary to make this Second Amendment a valid, legal and
binding instrument according to its terms for the purposes herein expressed have
been done or performed.

         NOW, THEREFORE, upon the full and complete satisfaction of the
conditions precedent to the effectiveness of this Second Amendment set forth in
Section 3.1 hereof, and in consideration of good and valuable consideration the
receipt and sufficiency of which are hereby acknowledged, the Company and the
Noteholders do hereby agree as follows:

SECTION 1. AMENDMENTS.

               1.1.     Section 10.3 of the Note Purchase Agreements shall be
and is hereby deleted in its entirety and replaced with the following:

         Section 10.3.  Limitation on Debt of Restricted Subsidiaries. The
    Company will not permit any Restricted Subsidiary, directly or indirectly,
    to create, incur, assume, guarantee, or otherwise become directly or
    indirectly liable with respect to, any Debt, except:



<PAGE>   3


                (a)    Debt of a Restricted Subsidiary to the Company or to a
         Wholly-Owned Restricted Subsidiary,

                (b)    Debt of the Guarantors evidenced by the Credit Agreement
         Guaranties, the 1996 Note Purchase Agreement Guaranties and the 1998
         Note Purchase Agreement Guaranties, and

                (c)    Debt of a Restricted Subsidiary consisting of:

                       (i)    Debt of a Person existing at the time such Person
            is merged into or consolidated with a Restricted Subsidiary or such
            Restricted Subsidiary acquires all or substantially all the
            properties of such Person,

                       (ii)   Debt of a Person existing at the time such Person
            becomes a Restricted Subsidiary,

                       (iii)  Debt of a Restricted Subsidiary outstanding on the
            date hereof and reflected in Schedule 5.15,

                       (iv)   Debt of a Restricted Subsidiary incurred in
            connection with, or with a view to, compliance by such Restricted
            Subsidiary with the requirements of any program adopted by any
            federal, state or local governmental authority and applicable to
            such Restricted Subsidiary and providing financial or tax benefits
            to such Restricted Subsidiary which are not available without the
            incurrence of such Debt and are not available directly to the
            Company,

                       (v)    Debt of a Restricted Subsidiary incurred to pay 
            all or any part of the purchase price or the cost of construction of
            property or equipment acquired by a Restricted Subsidiary, provided
            such Debt is incurred within one year after such acquisition or the
            completion of such construction, whichever is later,

                       (vi)   Debt of a Restricted Subsidiary incurred to pay
            all or any part of the cost to construct additions, substantial
            repairs or alterations or substantial improvements to properties of
            such Restricted Subsidiary, provided (x) the amount of such Debt
            does not exceed the expense incurred to construct such additions,
            substantial repairs or alterations or substantial improvements, and
            (y) such Debt is incurred within one year after completion of
            construction and full operation,





<PAGE>   4


                       (vii)  Debt of CA Canada in an aggregate principal amount
            of up to $25,000,000 owing under the Bank Credit Agreement,

                       (viii) Debt of CA Canada in aggregate principal amounts
            of (a) up to Canadian $10,000,000 and (b) up to United States
            $7,000,000 issued pursuant to the CA Canada Note Purchase
            Agreements,

                       (ix)   Debt of the Guarantors evidenced by the CA Canada
            Credit Agreement Guaranties and the CA Canada Note Purchase
            Agreement Guaranties,

                       (x)    Debt of a Restricted Subsidiary owing to the
            seller or sellers of such Restricted Subsidiary or of substantially
            all the assets thereof, to the Company or such Restricted Subsidiary
            and incurred by such Restricted Subsidiary to finance the
            acquisition of either (A) the capital stock of such Restricted
            Subsidiary by the Company or another Restricted Subsidiary or (B)
            such assets by such Restricted Subsidiary, and

                       (xi)   any extension, renewal or replacement (or
            successive extensions, renewals or replacements), in whole or in
            part, of any Debt referred to in the foregoing clauses (i) through
            (ix), inclusive, provided the principal amount of the Debt so
            extended, renewed or replaced shall not exceed the principal amount
            thereof immediately prior to such extension renewal or replacement,

         provided that, after giving effect thereto and to the application of
         the proceeds thereof the aggregate amount of Priority Obligations does
         not exceed (i) during the period from January 1, 1997, to and including
         June 30, 1998, 22% and (ii) at all times after June 30, 1998, 15% of
         Consolidated Net Worth as at the end of the Company's fiscal year then
         most recently ended."

               1.2. Section 10.12 of the Note Purchase Agreements shall be and
is hereby amended in its entirety to read as follows:

         Section 10.12. Guaranties. The Company will not, and will not permit
    any Restricted Subsidiary to, become or be liable in respect of any Guaranty
    except (i) Guaranties by the Company which are limited in amount to a stated
    maximum dollar exposure or which constitute Guaranties of obligations
    incurred by any Restricted Subsidiary in compliance with the provisions of
    this Agreement and (ii) Permitted Guaranties."






<PAGE>   5


              1.3. The following definitions shall be and are hereby amended in
their entirety to read as follows:

         ""Bank Credit Agreement" means that certain Second Restated Credit
    Agreement dated January 29, 1997, among the Company, CA Canada, NationsBank
    of Texas, National Association, as Agent, ABN AMRO Bank, N.V., as Co-Agent,
    NationsBank of Texas, National Association, as Issuing Bank, Canadian
    Imperial Bank of Commerce, as Canadian Agent, Canadian Imperial Bank of
    Commerce, as Canadian Issuing Bank, and each Lender party thereto, as
    amended by (i) a First Amendment to Second Restated Credit Agreement dated
    May 23, 1997, (ii) a Second Amendment to Second Restated Credit Agreement
    dated January 22, 1998, and (iii) a Third Amendment to Second Restated
    Credit Agreement dated March 18, 1998."

         ""Permitted Guaranties" shall mean the 1996 Note Purchase Agreement
    Guaranties, the 1998 Note Purchase Agreement Guaranties, the Credit
    Agreement Guaranties, the CA Canada Credit Agreement Guaranties, the CA
    Canada Note Purchase Agreement Guaranties."

         ""Priority Obligations" shall mean at any time the aggregate amount at
    such time of:

                (a)   Debt (without duplication) of Restricted Subsidiaries
         referred to in Section 10.3(c),

                (b)   Debt secured by Liens permitted by paragraphs (a), (c), 
         (d) or (i) of Section 10.5 hereof, and

                (c)   Attributable Debt."

               1.4. The following shall be added as new definitions in
alphabetical order to Schedule B of the Note Purchase Agreements:

         ""CA Canada Credit Agreement Guaranties" shall mean the Guaranties by
    the Guarantors of the obligations of CA Canada under the Bank Credit
    Agreement."

         ""CA Canada Note Purchase Agreement Guaranties" shall mean the
    Guaranties by the Guarantors of the obligations of CA Canada under the CA
    Canada Note Purchase Agreements."

         ""CA Canada Note Purchase Agreements" shall mean those certain Note
    Purchase Agreements, each dated as of April 1, 1998, between CA Canada and
    the Purchasers listed in Schedule A thereto."




<PAGE>   6

         ""1996 Note Purchase Agreement Guaranties" shall mean the Guaranties by
    the Guarantors of the obligations of the Company under this Agreement and
    the Other Agreements."

         ""1998 Note Purchase Agreements" shall mean those certain Note Purchase
    Agreements, each dated as of April 1, 1998, between the Company and the
    Purchasers listed in Schedule A thereto."

         ""1998 Note Purchase Agreement Guaranties" shall mean the Guaranties by
    the Guarantors of the obligations of the Company under the 1998 Note
    Purchase Agreement."

SECTION 2. REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

               2.1. To induce the Noteholders to execute and deliver this Second
Amendment (which representations shall survive the execution and delivery of
this Second Amendment), the Company represents and warrants to the Noteholders
that:

               (a) this Second Amendment has been duly authorized, executed and
         delivered by it and this Second Amendment constitutes the legal, valid
         and binding obligation, contract and agreement of the Company
         enforceable against it in accordance with its terms, except as
         enforcement may be limited by bankruptcy, insolvency, reorganization,
         moratorium or similar laws or equitable principles relating to or
         limiting creditors' rights generally;

               (b) the Note Purchase Agreements, as amended by this Second
         Amendment, constitute the legal, valid and binding obligations,
         contracts and agreements of the Company enforceable against it in
         accordance with their respective terms, except as enforcement may be
         limited by bankruptcy, insolvency, reorganization, moratorium or
         similar laws or equitable principles relating to or limiting creditors'
         rights generally;

               (c) the execution, delivery and performance by the Company of
         this Second Amendment (i) has been duly authorized by all requisite
         corporate action and, if required, shareholder action, (ii) does not
         require the consent or approval of any governmental or regulatory body
         or agency, and (iii) will not (A) violate (1) any provision of law,
         statute, rule or regulation or its certificate of incorporation or
         bylaws, (2) any order of any court or any rule, regulation or order of
         any other agency or government binding upon it, or (3) any provision of
         any material indenture, agreement or other instrument to which it is a
         party or by which its properties or assets are or may be bound,
         including, without limitation, the Bank Credit Agreement, or (B) result
         in a breach or constitute (alone or with due notice or lapse of time or
         both) a default under any indenture, agreement or other instrument
         referred to in clause (iii)(A)(3) of this Section 2.1(c);

<PAGE>   7

               (d) as of the date hereof and after giving effect to this Second
         Amendment, no Default or Event of Default has occurred which is
         continuing; and

               (e) all the representations and warranties contained in Section 5
         of the Note Purchase Agreements are true and correct in all material
         respects with the same force and effect as if made by the Company on
         and as of the date hereof (except as to representations and warranties
         which (i) refer to a specific date, (ii) have been modified by
         transactions permitted pursuant to the Note Purchase Agreements, or
         (iii) have been specifically waived by the requisite percentage of the
         Noteholders).

SECTION 3. CONDITIONS TO EFFECTIVENESS OF THIS SECOND AMENDMENT.

               3.1. This Second Amendment shall not become effective until, and
shall become effective when, each and every one of the following conditions
shall have been satisfied:

               (a) executed counterparts of this Second Amendment, duly executed
         by the Company and the holders of at least 66-2/3% of the outstanding
         principal of the Notes, shall have been delivered to the Noteholders;

               (b) the Noteholders shall have received evidence satisfactory to
         them that the Third Amendment to the Bank Credit Agreement has been
         executed and delivered by the parties thereto; and

               (c) the representations and warranties of the Company set forth
         in Section 2 hereof are true and correct on and with respect to the
         date hereof.

Upon receipt of all of the foregoing, this Second Amendment shall become
effective.

SECTION 4. WAIVER.

         The Company and its Subsidiaries have made certain investments which
were prohibited by the Bank Credit Agreement and which triggered events of
default under the Bank Credit Agreement. Pursuant to an amendment to the Bank
Credit Agreement, the investments were subsequently permitted and the events of
default triggered by such investments were waived. Upon and by virtue of this
Second Amendment becoming effective as herein contemplated, the Event of Default
under Section 11(f) of the Note Purchase Agreements, which Event of Default has
occurred solely as a result of the events of default under the Bank Credit
Agreement described above, and the failure of the Company to notify the
Noteholders of such Event of Default as required by Section 7.1(d) of the Note
Purchase Agreements, which failure also constitutes an Event of Default under
the Note Purchase Agreements, shall be deemed to have been waived by the
Noteholders. The Company understands and agrees that the waivers contained in
this Section 4 pertain only to the Default and Event of Default herein described
and to the extent so 





<PAGE>   8


described and not to any other Default or Event of Default which may exist
under, or any other matters arising in connection with, the Note Purchase
Agreements or to any rights which the Noteholders have arising by virtue of any
such other actions or matters.

SECTION 5. MISCELLANEOUS.

               5.1. This Second Amendment shall be construed in connection with
and as part of each of the Note Purchase Agreements, and except as modified and
expressly amended by this Second Amendment, all terms, conditions and covenants
contained in the Note Purchase Agreements and the Notes are hereby ratified and
shall be and remain in full force and effect.

               5.2. Any and all notices, requests, certificates and other
instruments executed and delivered after the execution and delivery of this
Second Amendment may refer to the Note Purchase Agreements without making
specific reference to this Second Amendment but nevertheless all such references
shall include this Second Amendment unless the context otherwise requires.

               5.3. The descriptive headings of the various Sections or parts of
this Second Amendment are for convenience only and shall not affect the meaning
or construction of any of the provisions hereof.

               5.4. THIS SECOND AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH NEW YORK LAW.

               5.5. The execution hereof by you shall constitute a contract
between us for the uses and purposes hereinabove set forth, and this Second
Amendment may be executed in any number of counterparts, each executed
counterpart constituting an original, but all together only one agreement.


                                     CAMERON ASHLEY BUILDING PRODUCTS,
                                         INC.

                                     By /s/ Ronald R. Ross
                                     Name:  Ronald R. Ross
                                     Title: Chairman










<PAGE>   9


Accepted and Agreed to:

                                        PRINCIPAL MUTUAL LIFE INSURANCE 
                                           COMPANY

                                        By  /s/ Sarah J. Pitts
                                        Its Counsel

                                        By  /s/ Thomas H. Pospisil
                                        Its Counsel

                                        RELIASTAR LIFE INSURANCE COMPANY
                                           (f/k/a Northwestern National Life 
                                           Insurance Company)

                                        By  /s/ James V. Wittich
                                        Its Authorized Representative

                                        NORTHERN LIFE INSURANCE COMPANY

                                        By  /s/ James V. Wittich
                                        Its Assistant Treasurer

                                        RELIASTAR UNITED SERVICES LIFE INSURANCE
                                           COMPANY (f/k/a United Services Life
                                           Insurance Company)

                                        By  /s/ James V. Wittich
                                        Its Assistant Treasurer

                                        NATIONWIDE LIFE INSURANCE COMPANY

                                        By  /s/ Edwin P. McCausland, Jr.
                                        Its Vice President Fixed-Income 
                                            Securities

                                        NATIONWIDE LIFE AND ANNUITY INSURANCE 
                                           COMPANY

                                        By  /s/ Edwin P. McCausland, Jr.
                                        Its Vice President Fixed-Income
                                            Securities



<PAGE>   1


                                                                EXHIBIT 10.19.03

- --------------------------------------------------------------------------------

                     CAMERON ASHLEY BUILDING PRODUCTS, INC.



                                 THIRD AMENDMENT


                            DATED AS OF JULY 1, 1998


                                       RE:


               NOTE PURCHASE AGREEMENTS DATED AS OF APRIL 1, 1996

               --------------------------------------------------

                            $50,000,000 SENIOR NOTES

                $10,000,000 6.79% SENIOR NOTES DUE APRIL 15, 2001
                $15,000,000 6.79% SENIOR NOTES DUE APRIL 15, 2002
                $10,000,000 7.21% SENIOR NOTES DUE APRIL 15, 2003
                $15,000,000 7.61% SENIOR NOTES DUE APRIL 15, 2006






                   THIRD AMENDMENT TO NOTE PURCHASE AGREEMENTS



<PAGE>   2


         THIS THIRD AMENDMENT dated as of July 1, 1998 (this "Third Amendment")
to the Note Purchase Agreements, each dated as of April 1, 1996, is between
CAMERON ASHLEY BUILDING PRODUCTS, INC., a Georgia corporation (the "Company"),
and each of the institutions which are signatories to this Third Amendment
(collectively, the "Noteholders").

                                    RECITALS

         A. The Company and each of the respective Purchasers named on Schedule
A thereto have entered into separate and several Note Purchase Agreements, each
dated as of April 1, 1996, as amended by (i) a First Amendment dated as of
January 15, 1997 and (ii) a Second Amendment and Waiver dated as of April 1,
1998 (as so amended, the "Note Agreements"). Capitalized terms which are used
but not defined herein shall have the respective meanings given to them in the
Note Agreements.

         B. The Company and the Noteholders desire to amend certain provisions
of the Note Purchase Agreements in the respects, but only in the respects,
hereinafter set forth.

         C. All requirements of law have been fully complied with and all other
acts and things necessary to make this Third Amendment a valid, legal, and
binding instrument according to its terms for the purposes herein expressed have
been done or performed.

                              SECTION 1. AMENDMENT

         The proviso at the end of Section 10.3(c) of the Note Agreements is
hereby amended in its entirety to read as follows:

         "provided that, after giving effect thereto and to the application of
         the proceeds thereof the aggregate amount of Priority Obligations does
         not exceed (i) during the period from January 1, 1997 to and including
         June 30, 1998, 22%, (ii) during the period from July 1, 1998 to and
         including October 15, 1998, 25%, and (iii) at all times after October
         15, 1998, 15% of Consolidated Net Worth as at the end of the Company's
         fiscal year then most recently ended."

            SECTION 2. REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

         To induce the Noteholders to execute and deliver this Third Amendment
(which representations shall survive the execution and delivery of this Third
Amendment), the Company represents and warrants to the Noteholders that:

                  (a) This Third Amendment has been duly authorized, executed
         and delivered by it and this Third Amendment constitutes the legal,
         valid and binding obligation, contract and agreement of the Company
         enforceable against it in accordance with its terms, except as
         enforcement may be limited by bankruptcy, insolvency, reorganization,
         moratorium or similar laws or equitable principles relating to or
         limiting creditors' rights generally;


                                       2
<PAGE>   3

                  (b) The Note Purchase Agreements, as amended by this Third
         Amendment, constitute the legal, valid and binding obligations,
         contracts and agreements of the Company enforceable against it in
         accordance with their respective terms, except as enforcement may be
         limited by bankruptcy, insolvency, reorganization, moratorium or
         similar laws or equitable principles relating to or limiting creditors'
         rights generally;

                  (c) The execution, delivery and performance by the Company of
         this Third Amendment (i) has been duly authorized by all requisite
         corporate action and, if required, shareholder action, (ii) does not
         require the consent or approval of any governmental or regulatory body
         or agency, and (iii) will not (A) violate (1) any provision of law,
         statute, rule or regulation or its certificate of incorporation or
         bylaws, (2) any order of any court or any rule, regulation or order of
         any other agency or government binding upon it, or (3) any provision of
         any material indenture, agreement or other instrument to which it is a
         party or by which its properties or assets are or may be bound,
         including, without limitation, the Bank Credit Agreement, or (B) result
         in a breach or constitute (alone or with due notice of lapse of time or
         both) a default under any indenture, agreement or other instrument
         referred to in clause (iii)(A)(3) of this Section 2.1(c);

                  (d) As of the date hereof and after giving effect to this
         Third Amendment, no Default or Event of Default has occurred which is
         continuing; and

                  (e) All the representations and warranties contained in
         Section 5 of the Note Purchase Agreements are true and correct in all
         material respects with the same force and effect as if made by the
         Company on and as of the date hereof (except as to representations and
         warranties which (i) refer to a specific date, (ii) have been modified
         by transactions permitted pursuant to the Note Purchase Agreements, or
         (iii) have been specifically waived by the requisite percentage of the
         Noteholders).

         SECTION 3. CONDITIONS TO EFFECTIVENESS OF THIS THIRD AMENDMENT.

         This Third Amendment shall not become effective until, and shall become
effective when, each and every one of the following conditions shall have been
satisfied:

                  (a) Executed counterparts of this Third Amendment, duly
         executed by the Company and the Holders of at least 66-2/3% of the
         outstanding principal of the Notes, shall have been delivered to the
         Noteholders; and

                  (b) the representations and warranties of the Company set
         forth in Section 2 hereof are true and correct on and with respect to
         the date hereof.

                            SECTION 4. MISCELLANEOUS.

         4.1. This Third Amendment shall be construed in connection with and as
part of each of the Note Purchase Agreements, and except as modified and
expressly amended by this Third Amendment, all terms, conditions and covenants
contained in the Note Purchase Agreements and the Notes are hereby ratified and
shall be and remain in full force and effect.


                                       3
<PAGE>   4


         4.2. Any and all notices, requests, certificates and other instruments
executed and delivered after the execution and delivery of this Third Amendment
may refer to the Note Purchase Agreements without making specific reference to
this Third Amendment but nevertheless all such references shall include this
Third Amendment unless the context otherwise requires.

         4.3. The descriptive headings of the various Sections or parts of this
Third Amendment are for convenience only and shall not affect the meaning or
construction of any of the provisions hereof.

         4.4. THIS THIRD AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH NEW YORK LAW.

         4.5. The execution hereof by you shall constitute a contract between us
for the uses and purposes hereinabove set forth, and this Third Amendment may be
executed in any number of counterparts, each executed counterpart constituting
and original, but all together only one agreement.


                             CAMERON ASHLEY BUILDING PRODUCTS, INC.


                             By: /s/ J. Andrew Kerner
                                ------------------------------------------------
                                 Name: J. Andrew Kerner
                                 Title: Exec. Vice Pres., 
                                        Chief Financial Officer


                             PRINCIPAL  LIFE INSURANCE COMPANY
                             (F/K/A PRINCIPAL MUTUAL LIFE INSURANCE COMPANY)


                             By: /s/ Sarah J. Pitts       /s/ Anne Graff Brown
                                ------------------------------------------------
                                 Name: Sarah J. Pitts   / Anne Graff Brown
                                 Title:   Counsel       / Counsel


                             NATIONWIDE LIFE INSURANCE COMPANY


                             By: /s/ Mark W. Poeppelman                         
                                ------------------------------------------------
                                 Name: Mark W. Poeppelman
                                 Title:   Authorized Signatory


                             NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY


                             By: /s/ Mark W. Poeppelman
                                ------------------------------------------------
                                 Name: Mark W. Poeppelman
                                 Title:   Authorized Signatory


                                       4
<PAGE>   5


                             RELIASTAR LIFE INSURANCE COMPANY
                             (F/K/A NORTHWESTERN NATIONAL LIFE INSURANCE 
                             COMPANY)


                             By: /s/ James V. Wittich
                                ------------------------------------------------
                                 Name: James V. Wittich
                                 Title:   Authorized Representative


                             NORTHERN LIFE INSURANCE COMPANY


                             By: /s/ James V. Wittich
                                ------------------------------------------------
                                 Name:  James V. Wittich
                                 Title:   Assistant Treasurer


                             RELIASTAR UNITED SERVICES LIFE INSURANCE COMPANY 
                             (F/K/A UNITED SERVICES LIFE INSURANCE COMPANY)


                             By: /s/ James V. Wittich
                                ------------------------------------------------
                                 Name: James V. Wittich
                                 Title:    Assistant Treasurer


                             THE CANADA LIFE ASSURANCE COMPANY
                                      CUMMINGS & CO.


                             By: /s/ Peter Coccia
                                ------------------------------------------------
                                 Name:  Peter Coccia
                                 Title:    a Partner


                             CANADA LIFE INSURANCE COMPANY OF AMERICA


                             By: /s/ Peter Coccia
                                ------------------------------------------------
                                 Name:  Peter Coccia
                                 Title:    a Partner


                                       5
<PAGE>   6


                       CONSENT AND AGREEMENT OF GUARANTORS


         Each of the undersigned hereby acknowledges and consents to the
provisions of this Third Amendment and the transactions contemplated herein, and
hereby ratifies and confirms the Guaranty dated as of April 1, 1996 made by each
of the undersigned for the benefit of the Noteholders, and agrees that the
guaranty of the payment and performance of the Obligation (as defined therein)
is unimpaired hereby and shall remain in full force and effect.


                             ASHLEY ALUMINUM, INC.


                             By: /s/ J. Andrew Kerner
                                ------------------------------------------------
                                 Name: J. Andrew Kerner
                                 Title:   Vice President


                             WM. CAMERON & CO.


                             By: /s/ J. Andrew Kerner
                                ------------------------------------------------
                                 Name: J. Andrew Kerner
                                 Title:   Exec. Vice Pres., 
                                          Chief Financial Officer


                             CABP, INC.


                             By: /s/ J. Andrew Kerner
                                ------------------------------------------------
                                 Name: J. Andrew Kerner
                                 Title:   Exec. Vice Pres., 
                                          Chief Financial Officer


                                       6

<PAGE>   1
                                                                   EXHIBIT 10.28


                                WARRANT AGREEMENT


         THIS WARRANT AGREEMENT (this "Agreement"), is made and entered into as
of the 16th day of June, 1998, by and between Wm. Cameron & Co. d/b/a Cameron
Ashley Building Products, Inc., a Georgia corporation (the "Company"), and Lee
R. Anderson, Sr. (the "Optionee").

                               W I T N E S S E T H

         WHEREAS, the Company, the Optionee and A.P.I. Supply Company, a
Minnesota corporation, are parties to that certain Asset Purchase Agreement
dated as of the date hereof (the "Purchase Agreement"); and

         WHEREAS, pursuant to Section 11.6 of the Purchase Agreement, the
Optionee has agreed not to engage in a Competing Business (as defined in the
Purchase Agreement) (the "Covenant Not to Compete"); and

         WHEREAS, in consideration for the Optionee's Covenant Not to Compete,
the Company has agreed to grant to the Optionee the following option to purchase
shares of common stock of the Company, no par value ("Common Stock"), pursuant
to the terms of this Agreement.

         NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained and other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the parties hereto
agree as follows:

1.       Grant of Option. The Company hereby grants to the Optionee the right
         and option to purchase, at the times and under the terms and conditions
         set forth herein, 200,000 shares of Common Stock at an exercise price
         of $20.00 per share, the number of shares of Common Stock and the
         exercise price thereof subject to adjustment, pursuant to the terms of
         Section 9 hereof (the "Option").

2.       Date of Grant. The date of grant of the Option is the date of this
         Agreement (the "Date of Grant").

3.       Option Term. The Option shall be outstanding for a period of five years
         from the Date of Grant set forth in Section 2 hereof and shall be
         exercisable in full for a period of four years, commencing one year
         from the Date of Grant and terminating on the fifth anniversary of the
         Date of Grant (the "Option Term").

4.       Exercise of Option. The Option shall be exercisable by the Optionee, or
         by the other person or persons then entitled to exercise the Option
         pursuant to Section 7 hereof, from time to time, in whole or in part,
         but not as to a fraction of a share, during the Option Term. The Option
         granted hereunder shall be exercisable by giving written notice of the
         exercise to the Company, in form satisfactory to the Company,
         specifying the number of shares to be purchased and accompanying such
         notice with a certified or cashier's check payable to the order of the
         Company for the full purchase price of the shares purchased. The
         Option, or any part thereof, shall be deemed to have been exercised on
         the first date upon which the 

<PAGE>   2

         Company receives a notice of exercise, payment of the purchase price of
         the shares and all other documents required in respect of such exercise
         by this Agreement.

5.       Representations, Warranties, Covenants and Agreements of the Optionee.
         The Optionee represents and warrants to, and covenants and agrees with,
         the Company as follows:

         A.       The Optionee understands that neither the Option nor the
                  shares of Common Stock underlying the Option (the "Shares")
                  has been registered under the United States Securities Act of
                  1933, as amended (the "Act"), and that the Option is being
                  granted to him in reliance upon one or more exemptions from
                  registration contained in the Act;

         B.       The Optionee is acquiring the Option, and upon exercise of the
                  Option will acquire the Shares, for his own account for
                  investment and not with a view to the resale or distribution
                  thereof;

         C.       The Optionee has received or had access to all information he
                  considers necessary or advisable to enable him to make a
                  decision concerning his acquisition of the Option;

         D.       The Optionee has such knowledge and experience in business and
                  financial matters that he is capable of evaluating the merits
                  and risks of the Option;

         E.       The Optionee shall not transfer, assign, pledge, hypothecate
                  or otherwise dispose of the Shares unless the Shares are
                  subsequently registered under the Act or unless the Optionee
                  furnishes to the Company an opinion of counsel which is, in
                  the good faith, reasonable judgment of the Company,
                  satisfactory to the Company, or otherwise establishes to the
                  reasonable satisfaction of the Company, determined in good
                  faith, that an exemption from registration is available;

         F.       The Optionee understands that a legend referring to the
                  foregoing restrictions on transferability will be placed on
                  the certificates issued to represent the Shares; and

         G.       In the event that by reason of his acquisition of the Option
                  or the Shares the Optionee is required to make any filing
                  pursuant to the United States Securities Exchange Act of 1934,
                  as amended, he shall make such filing in a proper and timely
                  manner.



                                      -2-
<PAGE>   3

6.       Representations, Warranties, Covenants and Agreements of the Company.

         A.       The Company represents, warrants and agrees that all Shares
                  issuable upon any exercise of the Option shall be validly
                  authorized and issued, fully paid and nonassessable. The
                  Company covenants and agrees that it will pay all expenses,
                  stock transfer taxes and other charges payable in connection
                  with the preparation, execution and delivery of all stock
                  certificates evidencing Shares purchased upon any exercise of
                  the Option.

         B.       The Company covenants and agrees that it will reserve and set
                  apart and have at all times a number of shares of authorized
                  but unissued Common Stock deliverable upon the exercise of the
                  Option or any other rights or privileges provided for herein
                  sufficient to enable it at any time to fulfill all of its
                  obligations hereunder; and if at any time the number of
                  authorized but unissued shares of Common Stock shall not be
                  sufficient to effect the exercise of the Option, the Company
                  will take such corporate action as may, in the opinion of its
                  counsel, be necessary to increase its authorized but unissued
                  shares of Common Stock to such number of shares as shall be
                  sufficient for such purpose.

         C.       If any shares of Common Stock reserved or to be reserved for
                  issuance upon the exercise of the Option require approval of
                  any governmental authority under any federal or state law
                  before such shares may be validly issued upon the exercise of
                  the Option, then the Company covenants that it will in good
                  faith and as expeditiously as possible endeavor to secure such
                  approval.

         D.       Whenever the number of shares purchasable under the Option or
                  the Purchase Price (as hereinafter defined) shall be adjusted
                  as required by the provisions of Section 9 hereof, the Company
                  shall forthwith mail a notice setting forth the adjusted
                  number of Shares then purchasable upon the exercise of the
                  Option to the holder thereof, but failure to give or receive
                  such notice, or any defects therein, or in the mailing
                  thereof, shall not affect such adjustment in the number of
                  shares purchasable under the Option or of the Purchase Price.

         E. In case the Company proposes:

                  (1)      to pay any stock dividend upon the Common Stock or
                           make any distribution (other than ordinary cash
                           dividends payable out of earnings) or offer any
                           subscription or other rights to the holders of Common
                           Stock, or

                  (2)      to effect any capital reorganization, any
                           recapitalization, or any combination, split or
                           reclassification of capital stock of the Company, or



                                      -3-
<PAGE>   4

                  (3)      to effect the consolidation, merger, sale of all or
                           substantially all of the assets, liquidation,
                           dissolution or winding up of the Company, then the
                           Company shall cause notice of any such intended
                           action to be given to the holder of the Option not
                           less than thirty (30) nor more than sixty (60) days
                           prior to the date on which the transfer books of the
                           Company shall close or a record be taken for such
                           dividend or distribution, or the date when such
                           capital reorganization, recapitalization,
                           combination, split, reclassification, consolidation,
                           merger, sale, liquidation, dissolution or winding up
                           shall be effected, as the case may be.

7.       Transferability.

         A.       Except as provided in Subsections B and C below, the Option
                  and the rights and privileges contained hereby may not be
                  transferred, assigned, pledged, hypothecated or otherwise
                  disposed of in any way (whether by operation of law or
                  otherwise) and shall not be subject to execution, attachment
                  or similar process. Upon any attempt to transfer, assign,
                  pledge, hypothecate or otherwise dispose of the Option, or any
                  right or privilege conferred hereby, contrary to the
                  provisions hereof, the Option and the rights and privileges
                  conferred hereby shall immediately become null and void.

         B.       The Option shall not be transferable by the Optionee otherwise
                  than by will, or if he dies intestate, by the laws of descent
                  and distribution of the jurisdiction of his domicile at the
                  time of his death. During his lifetime, the Option shall be
                  exercisable only by the Optionee, except as provided in
                  Subsection C of this Section.

         C.       In the event of the death of the Optionee, or in the event of
                  permanent mental incapacity of the Optionee, the Option held
                  by him shall be fully exercisable as provided in Section 4, in
                  the case of death, by the person or persons entitled to do so
                  under the Optionee's will or, if the Optionee shall fail to
                  make a specific testamentary disposition of the Option or
                  shall die intestate, by the Optionee's legal representative or
                  representatives, or, in the case of incapacity, by his legal
                  guardian.

8.       Securities Laws.

         A.       Each exercise of the Option shall be contingent upon receipt
                  by the Company from the Optionee (or from the other person or
                  persons then entitled to exercise the Option pursuant to
                  Sections 6B and 6C hereof) of such written representations
                  concerning the Optionee's (or such other person or persons')
                  intentions with regard to the acquisition, retention or
                  disposition of the Shares being acquired upon exercise of the
                  Option and/or such written covenants and agreements as to the
                  acquisition, retention and disposition of such Shares as, in
                  the reasonable opinion of the Company, made in good faith with
                  advice of counsel, may be necessary to ensure that the
                  acquisition, retention and any disposition of such Shares by
                  the



                                      -4-
<PAGE>   5

                  Optionee (or such other person or persons) will not involve a
                  violation of the Act or any similar or superseding statute or
                  statutes, or any other applicable statute or regulation, as
                  then in effect.

         B.       Each exercise of the Option shall be subject to the
                  requirement that, if at any time the Company shall determine,
                  in its reasonable discretion, exercised in good faith with
                  advice of counsel, that the consent or approval of any
                  governmental regulatory body, is necessary or desirable as a
                  condition of, or in connection with, the exercise of the
                  Option or the issuance or delivery of Shares thereunder, the
                  Option may not be exercised in whole or in part unless such
                  consent or approval shall have been effected or obtained free
                  of any conditions not reasonably acceptable to the Company.
                  The Company covenants and agrees that it will use its best
                  efforts to obtain all such required consents and approvals.

         C.       Nothing in the Option granted shall require the Company to
                  issue or deliver any Shares upon any exercise of the Option if
                  such sale would, in the opinion of counsel for the Company,
                  constitute a violation of the Act or any similar or
                  superseding statute or statutes, or any other applicable
                  statute or regulation, as then in effect.

9.       Adjustment of Purchase Rights.

         A.       As used herein:

                  (1)      "Common Stock" shall mean the Common Stock, no par
                           value, of the Company and any other shares of stock
                           or other securities or property of the Company or of
                           any other corporation for which the Option shall be
                           exercisable.

                  (2)      "Purchase Price" initially shall be $20.00 per share.
                           The Purchase Price shall be subject to adjustment
                           from time to time as provided in Subsection B(1) of
                           this Section.

         B.       If any of the following events occurs at any time or from time
                  to time prior to the expiration of the Option by exercise or
                  by its terms, the indicated adjustments shall be made in the
                  Purchase Price and the number of shares of Common Stock or the
                  class of securities purchasable upon any exercise of the
                  Option, as appropriate:

                  (1)      If the Company subdivides its outstanding shares of
                           Common Stock into a greater number of shares or
                           declares any dividend on its Common Stock payable in
                           Common Stock, the Purchase Price in effect
                           immediately prior to such division shall be
                           proportionately reduced, and the number of shares
                           purchasable under the Option shall be proportionately
                           increased. Conversely, if the outstanding shares of
                           Common Stock of the Company are in any manner
                           combined into a smaller number of shares, the
                           Purchase Price 



                                      -5-
<PAGE>   6

                           in effect immediately prior to such combination shall
                           be proportionately increased, and the number of
                           shares purchasable under the Option shall be
                           proportionately reduced.

                  (2)      If the Company declares any dividend on its Common
                           Stock payable in stock (other than Common Stock) or
                           other securities of the Company or of any other
                           corporation, or in property or otherwise than in
                           cash, to the holders of its Common Stock the holder
                           of the Option shall, without additional cost, be
                           entitled to receive upon any exercise of the Option,
                           in addition to the Common Stock to which such holder
                           shall then be entitled, the number of shares of stock
                           or other securities or property which such holder
                           would have been entitled to receive if he had been a
                           holder immediately prior to the record date for such
                           dividend of the number of shares of Common Stock
                           purchased pursuant to such exercise, which number of
                           shares of stock or other securities and the purchase
                           price therefor shall be subject to adjustment
                           pursuant to the provisions of this Section 9 from and
                           after such record date.

                  (3)      If there occurs any recapitalization, combination,
                           split or reclassification of the Common Stock of the
                           Company or any merger of the Company and one or more
                           other corporations with the Company as the surviving
                           corporation, as a result of which holders of the
                           Company's Common Stock receive other stock,
                           securities or property in lieu of or in addition to,
                           but on account of, their Common Stock, the holder of
                           the Option, upon any exercise of the Option after the
                           record date for determination of stockholders
                           entitled to such other stock, securities or property,
                           shall receive, in lieu of or in addition to any
                           shares of Common Stock of the Company, the
                           proportionate share of all stock, securities or other
                           property issued, paid or delivered for or on all of
                           the Common Stock of the Company that would have been
                           allocable to the shares of Common Stock that would
                           have been purchased pursuant to such exercise of the
                           Option if such exercise had been made immediately
                           prior to such record date, which number of shares of
                           stock or other securities and the purchase price
                           therefor shall be subject to adjustment pursuant to
                           the provisions of this Section 9 from and after such
                           record date.

                  (4)      If there occurs any merger or consolidation of the
                           Company with or into another corporation so that
                           another corporation is the surviving or resulting
                           corporation, or if there occurs any sale of
                           substantially all the assets of the Company or any
                           similar transaction, then:

                           (a)      If provision is made in writing in
                                    connection with such transaction for the
                                    continuance and/or assumption of the Option
                                    or the substitution for the Option of a new
                                    option equivalent to the Option, with
                                    appropriate adjustment as to number and kind
                                    of shares or other securities deliverable
                                    with respect thereto, the Option, or the new


                                      -6-
<PAGE>   7
                                    option substituted therefor, shall continue
                                    in effect after the transaction.

                           (b)      In the event provision is not made in
                                    connection with such transaction for the
                                    continuance and/or assumption of the Option
                                    or for the substitution of an equivalent
                                    option, then the holder of the Option shall
                                    be entitled, immediately prior to the
                                    effective date of such transaction, to
                                    purchase the full number of shares that he
                                    would otherwise have been entitled to
                                    purchase during the entire remaining term of
                                    the Option. The unexercised portion of the
                                    Option shall be deemed cancelled and
                                    terminated as of the effective date of such
                                    transaction.

10.      Further Adjustments.

         Except as hereinbefore provided, the issue by the Company of shares of
stock of any class, or securities convertible into shares of stock of any class,
for cash, property, labor or services either upon direct sale or upon the
exercise of rights, options or warrants to subscribe therefore, or upon the
conversion of securities of the Company convertible into such shares or other
securities, shall not affect, and no adjustment by reason thereof shall be made
with respect to, the number of Shares subject to the Option.

11.      Miscellaneous.

         A.       Neither the Optionee nor any other person or persons entitled
                  to exercise the Option pursuant to Subsections 6B and 6C shall
                  be or have any of the rights or privileges of a stockholder of
                  the Company with respect to any of the Shares unless and until
                  the Option shall have been exercised with respect thereto and
                  the certificates representing such Shares shall have been
                  issued and delivered.

         B.       Except as provided in Section 6 and Section 9 of this
                  Agreement, the existence of the Option shall not affect in any
                  way the right or power of the Company or its stockholders to
                  make or authorize any or all adjustments, recapitalizations,
                  reorganizations or other changes in the corporate structure or
                  capitalization affecting the Common Stock of the Company, any
                  merger or consolidation of the Company, any issue of bonds,
                  debentures, preferred or prior preference stocks ahead of or
                  affecting the Common Stock or the rights thereof, any issue or
                  disposition of any unissued or treasury shares of any class of
                  stock, any evidences of indebtedness or other securities
                  convertible into or which carry a right to subscribe for or to
                  receive such unissued or treasury shares, any right of
                  subscription for or to receive or any warrant, right or option
                  for the purchase of any security of the Company, the
                  dissolution or liquidation of the Company, any sale or
                  transfer of all or any part of its assets or business or any
                  other corporate or actual proceeding of a similar character or
                  otherwise.



                                      -7-
<PAGE>   8

         C.       The Optionee shall furnish to the Company all information
                  reasonably requested by the Company to enable it to comply
                  with any reporting or other requirement imposed upon the
                  Company by or under any applicable act, statute, regulation or
                  law, as then in effect.

         D.       Prior to the exercise of the Option and as a condition to the
                  Company's obligation to deliver Shares upon such exercise, the
                  Optionee shall make arrangements, which in the good faith
                  reasonable judgment of the Company shall be satisfactory to
                  the Company, for the payment of any applicable United States
                  federal withholding taxes or other withholding taxes payable
                  as a result of any exercise of the Option.

         E.       Any notice relating to this Agreement shall be in writing and
                  delivered in person or by registered mail to the Company at
                  its office at 11651 Plano Road, Dallas, Texas 75243, or to
                  such other address as may be hereafter specified by the
                  Company in writing by notice given in accordance herewith, to
                  the attention of the Corporate Secretary. All notices to the
                  Optionee or other person or persons then entitled to exercise
                  the Option shall be delivered in person or by registered mail
                  to the Optionee or such other person or persons at the
                  Optionee's address below specified (or such other address as
                  may be specified by such person in writing by notice given in
                  accordance herewith).

         F.       This Agreement shall be governed by and construed in
                  accordance with the laws of the State of Georgia.




                                      -8-
<PAGE>   9

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement to
be effective as of the date first above written.

                                    OPTIONEE


                                    /s/ Lee R. Anderson
                                    --------------------------------------------
                                    Lee R. Anderson, Sr.


                                    Address:

                                    --------------------------------------------

                                    --------------------------------------------

                                    --------------------------------------------



                                    WM. CAMERON & CO.


                                    By:  /s/ John S. Davis
                                         ---------------------------------------
                                             John S. Davis
                                             Vice President and General Counsel


                                      -9-

<PAGE>   1


EXHIBIT 11.1

CAMERON ASHLEY BUILDING PRODUCTS, INC.
COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>

                                                                    YEARS ENDED
                                     1998                              1997                                 1996
                     --------------------------------   -------------------------------    ----------------------------------
                      INCOME       SHARES     PER-SHARE   INCOME        SHARES     PER-SHARE    INCOME    SHARES       PER-SHARE
                    (NUMERATOR) (DENOMINATOR)  AMOUNT   (NUMERATOR)  (DENOMINATOR)  AMOUNT   (NUMERATOR) (DENOMINATOR) AMOUNT
                    ----------- ------------- --------- -----------  ------------- --------- ----------- ------------- ---------
<S>                 <C>            <C>        <C>        <C>             <C>       <C>        <C>          <C>         <C>
BASIC EPS
Income available
to common           $ 15,294       9,250      $ 1.65     $ 11,319        9,195     $ 1.23     $ 11,824     8,879       $ 1.33
                                              ======                               ======                              ======
stockholders

EFFECT OF DILUTIVE
SECURITIES                           251                                   252                               370
                                     ---                                   ---                               ---
DILUTED EPS 
Income available
to common
stockholders
assuming dilution     15,294       9,501        1.61       11,319        9,447     $ 1.20     $ 11,824     9,249         1.28
                    ========       =====      ======     ========        =====     ======     ========     =====       =======
</TABLE>




<PAGE>   1


EXHIBIT 21.1

LIST OF SUBSIDIARIES AND
STATE OR JURISDICTION OF INCORPORATION


       Wm. Cameron & Co. (Georgia)
       Ashley Aluminum, LLC (Georgia)
       Cameron Ashley Financial Services, Inc. (Texas)
       CABP, Inc. (Arizona)
       Cameron Ashley Canada, Inc. (Canada)
       CAFS Financial Services Inc. (Canada)
       Demers Express Inc. (Quebec)
       Ibex Industries, Inc. (District of Columbia)

       NAMES UNDER WHICH EACH SUBSIDIARY DOES BUSINESS


<TABLE>
<CAPTION>

       Wm. Cameron & Co.                             Ashley Aluminum, LLC
       -----------------                             --------------------
<S>                                                  <C>
       Cameron Ashley Building Products                Cameron Ashley Building Products
       CABP                                            CABP
       Southwest Express                               Bright Aluminum
       Southwest Roofing Supply                        Zaglin Wholesale
       United Wholesale Distribution, Inc.             Glaco
       Mid America Siding Supply                       Greater Louisville Aluminum Co.
       Metro Roofing Supply                            Southland
       Midwest Insulation & Roofing                    Southland Building Products
       California Roofers Supply                       Vinyl Wholesale
       Jett Supply Co.                                 DMG Supply
       Mile High Roofing & Exterior Supply             Ashley Division
       Atlantic Building Products
       C. A. Company                                   Cameron Ashley Financial Services, Inc.
       WhiteWater Building Products                    ---------------------------------------
       Chesapeake Building Supply                      CAFS
       Contractors Supply                              CAFS Financial Services, Inc.
       Albuquerque Door Company                        PROJX Financial
       Thunderbird Steel           
       Wholesale Building Supply                       Cameron Ashley Canada, Inc.
       New York Building Products                      ---------------------------
       NC Enterprises                                  Cameron Ashley Building Products
       States Dealer Supply                            CABP
       Westar Building Materials                       Boyd Distributors
       PK Supply Company                               Boyd Division
       Lafayette Woodworks                             Daigle Lumber Ltd.
       Ozark Construction Supply                       Bois Daigle Ltee.
       Millwork Specialties                            Oakmont Industries
       Washington Roofing Products Co.                 Gerard Demers
       J&L Services                   
       Cameron Division               
</TABLE>



<PAGE>   1


EXHIBIT 23.1

INDEPENDENT AUDITORS' CONSENT


We consent to the incorporation by reference in Registration Statement No.
33-80326 and Registration Statement No. 33-90782 of Cameron Ashley Building
Products, Inc. on Forms S-8 of our reports dated December 18, 1998 appearing in
this Annual Report on Form 10-K of Cameron Ashley Building Products, Inc. for
the year ended October 31, 1998.


DELOITTE & TOUCHE, LLP
Dallas, Texas
January 20, 1999

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000918858
<NAME> NA
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          OCT-31-1998
<PERIOD-START>                             NOV-01-1997
<PERIOD-END>                               OCT-31-1998
<EXCHANGE-RATE>                                 1.5429
<CASH>                                           3,706
<SECURITIES>                                         0
<RECEIVABLES>                                  151,606
<ALLOWANCES>                                     3,214
<INVENTORY>                                     99,810
<CURRENT-ASSETS>                               257,610
<PP&E>                                          78,753
<DEPRECIATION>                                  28,299
<TOTAL-ASSETS>                                 361,733
<CURRENT-LIABILITIES>                          107,348
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        64,329
<OTHER-SE>                                      50,636
<TOTAL-LIABILITY-AND-EQUITY>                   361,733
<SALES>                                        899,217
<TOTAL-REVENUES>                               899,217
<CGS>                                          721,300
<TOTAL-COSTS>                                  141,347
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 4,033
<INTEREST-EXPENSE>                               8,019
<INCOME-PRETAX>                                 24,518
<INCOME-TAX>                                     9,224
<INCOME-CONTINUING>                             15,294
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    15,294
<EPS-PRIMARY>                                     1.65
<EPS-DILUTED>                                     1.61
        

</TABLE>


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