News Details

OceanFirst Financial Corp. Announces Increase in Quarterly Earnings and Continuation of Quarterly Dividend

October 19, 2006

TOMS RIVER, N.J.--(BUSINESS WIRE)--

OceanFirst Financial Corp. (NASDAQ:OCFC), the holding company for OceanFirst Bank, today announced that diluted earnings per share for the quarter ended September 30, 2006 increased to $.42 from $.40 for the corresponding prior year period and $.41 in the linked quarter. For the nine months ended September 30, 2006 diluted earnings per share was $1.18 as compared to $1.20 for the corresponding prior year period. The Company also announced that its Board of Directors declared a regular quarterly cash dividend of $.20 per share--covering the three month period ended September 30, 2006--to be paid on November 10, 2006, to shareholders of record on October 27, 2006.

In making today's announcement, John R. Garbarino, Chairman, President and Chief Executive Officer said, "We are pleased to report consecutive quarters of earnings growth achieved despite the adverse interest rate environment. I am also pleased to announce our thirty-ninth consecutive quarterly cash dividend reflective of consistent delivery of solid earnings into our tenth year as a public company."

Results of Operations

Net interest income for the three and nine months ended September 30, 2006 decreased to $14.5 million and $44.3 million, respectively, as compared to $15.4 million and $45.5 million, respectively, in the same prior year periods, reflecting a lower net interest margin partly offset by higher levels of interest-earning assets. The net interest margin decreased to 2.89% and 3.03%, respectively, for the three and nine months ended September 30, 2006 from 3.28% and 3.32%, respectively, in the same prior year periods. The yield on interest-earning assets increased to 6.06% and 5.93%, respectively, for the three and nine months ended September 30, 2006, as compared to 5.61% and 5.50%, respectively, for the same prior year periods. The cost of interest-bearing liabilities increased to 3.47% and 3.18%, respectively, for the three and nine months ended September 30, 2006, as compared to 2.57% and 2.41%, respectively, in the same prior year periods. The increased cost of interest-bearing liabilities is due to the continued increase of interest rates on the short-term end of the yield curve and intensified competition for deposits. Since September 30, 2005 the Board of Governors of the Federal Reserve increased the federal funds borrowing rate 6 times for a total of 150 basis points. Average interest-earning assets increased by $121.4 million and $118.3 million, respectively, for the three and nine months ended September 30, 2006, as compared to the same prior year periods. The growth was concentrated in average loans receivable which grew $142.9 million, or 8.6%, for the three months ended September 30, 2006, as compared to the same prior year period. For the nine months ended September 30, 2006 average loans receivable increased $151.1 million, or 9.4%, as compared to the same prior year period. The loan growth was funded by average borrowed funds which grew $107.3 million and average interest-bearing deposits which grew $22.2 million for the three months ended September 30, 2006, as compared to the same prior year period. For the nine months ended September 30, 2006, average borrowed funds increased $77.5 million and average interest-bearing deposits increased $35.6 million as compared to the same prior year period.

Other income amounted to $6.6 million and $17.6 million for the three and nine months ended September 30, 2006, respectively, as compared to $6.3 million and $18.1 million, respectively, in the same prior year periods. For the three and nine months ended September 30, 2006, the Company recorded gains of $3.5 million and $8.5 million, respectively, on the sale of loans, as compared to gains of $3.5 million and $10.1 million, respectively, in the same prior year periods. Loans sold for the three month period ended September 30, 2006 increased to $245.7 million from $212.4 million in the same prior year period. Loans sold for the nine month period ended September 30, 2006 decreased to $505.5 million from $538.7 million in the same prior year period. Most of the decline in sales volume for the nine month period ended September 30, 2006 occurred at the Company's mortgage banking subsidiary, Columbia Home Loans, LLC during the first quarter of 2006. The decline experienced by Columbia in the first quarter of 2006 was partly reflective of declines experienced industry-wide. Additionally, staff turnover in the wholesale alternative credit channel adversely affected sales volume. In light of the continuing pressure on volume and margins, Columbia implemented plans to consolidate lending channels to a more centralized platform designed to improve efficiency and reduce operating costs. The consolidation also adversely impacted the volume of loan sales. During the second quarter of 2006 Columbia re-established the wholesale alternative credit channel and sales volume was restored to exceed prior year levels, for the second and third quarter. Fees and service charges increased $271,000, or 11.3%, and $878,000, or 12.6%, for the three and nine months ended September 30, 2006, respectively, as compared to the same prior year periods primarily related to fees from reverse mortgage loans, a new emphasis for the Company, as well as fees from title insurance and trust services.

Operating expenses decreased to $13.5 million and $40.2 million, respectively, for the three and nine months ended September 30, 2006, as compared to $14.2 million and $40.7 million, respectively, for the corresponding prior year periods. The decrease in operating expenses was due to reduced incentive plan accruals and loan related marketing expense reductions.

Financial Condition

Loans receivable net, increased by $60.2 million, a 4.9% annualized rate, at September 30, 2006 as compared to December 31, 2005. Deposits increased to $1,371.7 million at September 30, 2006 from $1,356.6 million at December 31, 2005. Federal Home Loan Bank borrowings increased $48.3 million at September 30, 2006 as compared to December 31, 2005 in order to fund loan growth. For the year-to-date, the holding company issued Trust Preferred Securities for $12.5 million, the proceeds of which were partly used to fund the Company's continuing common stock repurchase program.

Stockholders' equity decreased by $1.8 million to $137.0 million at September 30, 2006, as compared to $138.8 million at December 31, 2005. For the nine months ended September 30, 2006, 669,604 common shares were repurchased at a total cost of $15.3 million. Under the 5% repurchase program authorized by the Board of Directors in October 2005, 26,080 shares remained to be purchased as of September 30, 2006. A new repurchase program, the Company's thirteenth, was announced on July 19, 2006. Under this 5% repurchase program, an additional 615,883 shares are available for repurchase. The reduction in stockholders' equity due to common stock repurchases was partly offset by net income, proceeds from stock option exercises and related tax benefit, and Employee Stock Ownership Plan amortization.

Asset Quality

The Company's non-performing assets totaled $4.0 million at September 30, 2006 as compared to $1.9 million at December 31, 2005. For the nine months ended September 30, 2006 the Company realized net loan charge-offs of $150,000 as compared to net loan charge-offs of $628,000 for the same prior year period.

Conference Call

As previously announced, the Company will host an earnings conference call on Friday, October 20, 2006 at 11:00 a.m. Eastern time. The direct dial number for the call is (877) 407-8035. For those unable to participate in the conference call, a replay will be available. To access the replay, dial (877) 660-6853, Account #286, Conference ID #215336, from one hour after the end of the call until midnight on Friday, October 27, 2006.

OceanFirst Financial Corp.'s subsidiary, OceanFirst Bank, founded in 1902, is a federally-chartered stock savings bank with $2.1 billion in assets and nineteen branches located in Ocean, Monmouth and Middlesex counties, New Jersey. The Bank is the largest and oldest community-based financial institution headquartered in Ocean County, New Jersey.

OceanFirst Financial Corp.'s press releases are available at no charge by visiting us on the worldwide web at http://www.oceanfirst.com.

Forward-Looking Statements

This news release contains certain forward-looking statements which are based on certain assumptions and describe future plans, strategies and expectations of the Company. These forward-looking statements are generally identified by use of the words "believe," "expect," "intend," "anticipate," "estimate," "project," or similar expressions. The Company's ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations of the Company and the subsidiaries include, but are not limited to, changes in interest rates, general economic conditions, legislative/regulatory changes, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, the quality or composition of the loan or investment portfolios, demand for loan products, deposit flows, competition, demand for financial services in the Company's market area and accounting principles and guidelines. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. The Company does not undertake - and specifically disclaims any obligation - to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

                      OceanFirst Financial Corp.
            CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
           (dollars in thousands, except per share amounts)

                              September 30, December 31, September 30,
                                  2006         2005          2005
                              ------------- ------------ -------------
                               (Unaudited)                (Unaudited)

ASSETS
-----------------------------


Cash and due from banks       $     36,967  $    31,108  $     31,614
Investment securities
 available for sale                 82,050       83,861        84,507
Federal Home Loan Bank of New
 York stock, at cost                24,634       21,792        19,450
Mortgage-backed securities
 available for sale                 71,692       85,025        92,571
Loans receivable, net            1,714,760    1,654,544     1,618,304
Mortgage loans held for sale        62,206       32,044        66,240
Interest and dividends
 receivable                          8,366        7,089         7,360
Real estate owned, net                 288          278           278
Premises and equipment, net         17,722       16,118        15,521
Servicing asset                      9,565        9,730         9,671
Bank Owned Life Insurance           36,842       36,002        35,846
Intangible Assets                    1,195        1,272         1,298
Other assets                         6,877        6,494         6,893
                               ------------ ------------ -------------

      Total assets            $  2,073,164  $ 1,985,357  $  1,989,553
                               ============ ============ =============

LIABILITIES AND STOCKHOLDERS'
 EQUITY
-----------------------------

Deposits                      $  1,371,738  $ 1,356,568  $  1,369,414
Securities sold under
 agreements to repurchase
 with retail customers              55,050       54,289        67,727
Securities sold under
 agreements to repurchase
 with the Federal Home Loan
 Bank                               34,000       59,000        59,000
Federal Home Loan Bank
 advances                          428,200      354,900       330,000
Other borrowings                    17,500        5,000         5,000
Advances by borrowers for
 taxes and insurance                 8,788        7,699         8,517
Other liabilities                   20,878        9,117        13,359
                               ------------ ------------ -------------

      Total liabilities          1,936,154    1,846,573     1,853,017
                               ------------ ------------ -------------

Stockholders' equity:
 Preferred stock, $.01 par
  value, 5,000,000 shares
  authorized, no shares
  issued                                 -            -             -
 Common stock, $.01 par
  value, 55,000,000 shares
  authorized, 27,177,372
  shares issued and
  12,349,245, 12,698,505, and
  12,720,732 shares
  outstanding at September
  30, 2006, December 31, 2005
  and September 30, 2005,
  respectively                         272          272           272
 Additional paid-in capital        201,319      197,621       196,924
 Retained earnings                 168,069      164,613       162,450
 Accumulated other
  comprehensive loss                  (869)      (1,223)       (1,256)
 Less: Unallocated common
  stock held by Employee
  Stock Ownership Plan              (6,645)      (7,472)       (7,766)



   Treasury stock,
    14,828,127, 14,478,867,
    and 14,456,640 shares at
    September 30, 2006,
    December 31, 2005 and
    September 30, 2005,
    respectively                  (225,136)    (215,027)     (214,088)
  Common stock acquired by
   Deferred Compensation Plan        1,517        1,383         1,365
  Deferred Compensation Plan
   Liability                        (1,517)      (1,383)       (1,365)
                               ------------ ------------ -------------
     Total stockholders'
      equity                       137,010      138,784       136,536
                               ------------ ------------ -------------

    Total liabilities and
     stockholders' equity     $  2,073,164  $ 1,985,357  $  1,989,553
                               ============ ============ =============
                      OceanFirst Financial Corp.
                  CONSOLIDATED STATEMENTS OF INCOME
               (in thousands, except per share amounts)

                           For the three months  For the nine months
                             ended September 30,   ended September 30,
                           --------------------- ---------------------
                             2006       2005       2006       2005
                           --------------------- ---------------------
                                (Unaudited)           (Unaudited)
Interest income:
 Loans                     $  27,825  $  24,222  $  79,051  $  68,752
 Mortgage-backed
  securities                     812        897      2,518      2,959
 Investment securities and
  other                        1,679      1,209      5,102      3,799
                            ---------  ---------  ---------  ---------
  Total interest income       30,316     26,328     86,671     75,510
                            ---------  ---------  ---------  ---------


Interest expense:
 Deposits                      8,939      6,056     24,040     16,074
 Borrowed funds                6,918      4,862     18,343     13,921
                            ---------  ---------  ---------  ---------
  Total interest expense      15,857     10,918     42,383     29,995
                            ---------  ---------  ---------  ---------

  Net interest income         14,459     15,410     44,288     45,515

Provision for loan losses         50        100        100        350
                            ---------  ---------  ---------  ---------
  Net interest income
   after provision for
   loan losses                14,409     15,310     44,188     45,165
                            ---------  ---------  ---------  ---------

Other income:
 Loan servicing income           136         47        408        148
 Fees and service charges      2,677      2,406      7,854      6,976
 Net gain on sales of
  loans and securities
  available for sale           3,515      3,535      8,474     10,079
 Net loss from other real
  estate operations              (60)         -        (60)         -
 Income from Bank Owned
  Life Insurance                 291        321        840        856
 Other                            44          5         55         47
                            --------- ----------  ---------  ---------

 Total other income            6,603      6,314     17,571     18,106
                            ---------  ---------  ---------  ---------

Operating expenses:
 Compensation and employee
  benefits                     7,497      8,206     22,752     23,219
 Occupancy                     1,244      1,109      3,564      3,284
 Equipment                       767        659      1,975      1,934
 Marketing                       531        750      1,230      2,213
 Federal deposit insurance       133        126        400        379
 Data processing                 859        857      2,569      2,413
 General and
  administrative               2,483      2,485      7,735      7,276
                            ---------  ---------  ---------  ---------

  Total operating expenses    13,514     14,192     40,225     40,718
                            ---------  ---------  ---------  ---------

  Income before provision
   for income taxes            7,498      7,432     21,534     22,553
Provision for income taxes     2,592      2,602      7,461      7,902
                            ---------  ---------  ---------  ---------

  Net income               $   4,906  $   4,830  $  14,073  $  14,651
                            =========  =========  =========  =========

Basic earnings per share   $    0.43  $    0.41  $    1.22  $    1.24
                            =========  =========  =========  =========
Diluted earnings per share $    0.42  $    0.40  $    1.18  $    1.20
                            =========  =========  =========  =========

Average basic shares
 outstanding                  11,465     11,793     11,567     11,859
                            =========  =========  =========  =========
Average diluted shares
 outstanding                  11,689     12,184     11,880     12,251
                            =========  =========  =========  =========

Cash earnings (1)          $   5,576  $   5,576  $  16,227  $  16,882
                            =========  =========  =========  =========
Diluted cash earnings per
 share                     $    0.48  $    0.46  $    1.37  $    1.38
                            =========  =========  =========  =========
(1) Cash earnings are determined by adding (net of taxes) to reported
    earnings the non-cash expenses stemming from the amortization and
    appreciation of allocated shares in the company's stock-related
    benefit plans and the amortization of intangible assets.
                     OceanFirst Financial Corp.
                SELECTED CONSOLIDATED FINANCIAL DATA
               (in thousands, except per share amounts)

                                          At         At        At
                                        September  December  September
                                        30, 2006   31, 2005  30, 2005
                                       ---------- --------- ----------

STOCKHOLDERS' EQUITY
--------------------------------------

Stockholders' equity to total assets        6.61%     6.99%      6.86%
Common shares outstanding (in
 thousands)                               12,349    12,699     12,721
Stockholders' equity per common share     $11.09    $10.93     $10.73
Tangible stockholders' equity per
 common share                              11.00     10.83      10.63

ASSET QUALITY
--------------------------------------

Allowance for loan losses                $10,411   $10,460    $10,410
Nonperforming loans                        3,699     1,595      1,424
Nonperforming assets                       3,987     1,873      1,702
Allowance for loan losses as a percent
 of total
loans receivable                            0.58%     0.62%      0.61%
Allowance for loan losses as a percent
 of
  nonperforming loans                     281.45    655.80     731.04
Nonperforming loans as a percent of
  total loans receivable                    0.21      0.09       0.08
Nonperforming assets as a percent of
 total assets                               0.19      0.09       0.09






                For the three months ended   For the nine months ended
                       September 30,               September 30,
                    2006          2005          2006         2005
                -------------- ------------  ----------- -------------
PERFORMANCE
 RATIOS
 (ANNUALIZED)
---------------

Return on
 average assets          0.94%        0.98%        0.92%         1.01%
Return on
 average
 stockholders'
 equity                 14.79        14.33        14.00         14.47
Interest rate
 spread                  2.59         3.04         2.75          3.09
Interest rate
 margin                  2.89         3.28         3.03          3.32
Operating
 expenses to
 average assets          2.58         2.87         2.62          2.81
Efficiency
 ratio                  64.16        65.33        65.03         64.00
CASH EARNINGS

Although reported earnings and return on stockholders' equity are
traditional measures of performance, the Company believes that the
change in stockholders' equity or "cash earnings," and related return
measures are also a significant measure of a company's performance.
Cash earnings exclude the effects of various non-cash expenses, such
as the employee stock plans amortization expense and related tax
benefit, as well as the amortization of intangible assets.  The
following table reconciles the Company's net income with cash
earnings.  The table is a pro forma calculation which is not in
accordance with GAAP.
                                    For the three      For the nine
                                     months ended       months ended
                                    September 30,      September 30,
                                  ------------------------------------
                                    2006     2005     2006     2005
                                   -------- -------- -------- --------

Net income                          $4,906   $4,830  $14,073  $14,651
Add: Employee stock plans
 amortization Expense                  771      832    2,490    2,526
    Amortization of intangible
     assets                             26       26       78       78
Less: Tax benefit (1)                 (127)    (112)    (414)    (373)
                                   -------- -------- -------- --------
    Cash earnings                   $5,576   $5,576  $16,227  $16,882
                                   ======== ======== ======== ========
Basic cash earnings per share        $0.49    $0.47    $1.40    $1.42
                                   ======== ======== ======== ========
Diluted cash earnings per share      $0.48    $0.46    $1.37    $1.38
                                   ======== ======== ======== ========
(1)  The Company does not receive any tax benefit for that portion of
     employee stock plan amortization expense relating to the ESOP
     fair market value adjustment.
                      OceanFirst Financial Corp.
                    SELECTED LOAN AND DEPOSIT DATA
                            (in thousands)

LOANS RECEIVABLE
----------------------------------------------
                                                   At      At December
                                                September    31, 2005
                                                 30, 2006
                                               ----------- -----------

Real estate:
 One- to four-family                           $1,235,443  $1,187,226
 Commercial real estate, multi-
   family and land                                302,149     281,585
 Construction                                      18,690      22,739
Consumer 180,601                                  146,911
Commercial                                         48,509      61,637
                                                ----------  ----------
   Total loans                                  1,785,392   1,700,098

 Loans in process                                  (3,644)     (7,646)
 Deferred origination costs, net                    5,629       4,596
 Allowance for loan losses                        (10,411)    (10,460)
                                                ----------  ----------
   Total loans, net                             1,776,966   1,686,588

Less: mortgage loans held for sale                 62,206      32,044
                                                ----------  ----------
   Loans receivable, net                       $1,714,760  $1,654,544
                                                ==========  ==========

Mortgage loans serviced for others             $  948,749  $  910,272
Loan pipeline                                     254,786     293,934
                        For the three months    For the nine months
                         ended September 30,     ended September 30,
                       ----------------------- -----------------------
                          2006        2005        2006        2005
                        ----------  ----------  ----------  ----------


Loan originations      $  331,465  $  368,427  $  926,105  $1,015,606
Loans sold                245,658     212,392     505,457     538,700
Net charge-offs               326         204         150         628
DEPOSITS
-------------------------------------------
                                            At September  At December
                                             30, 2006      31, 2005
                                            ------------  ------------
Type of Account
-------------------------------------------

Non-interest bearing                        $   122,714   $   120,188
Interest-bearing checking                       385,390       381,787
Money market deposit                            108,022       125,169
Savings                                         209,032       242,689
Time deposits                                   546,580       486,735
                                             -----------   -----------
                                            $ 1,371,738   $ 1,356,568
                                             ===========   ===========
                      OceanFirst Financial Corp.
                   ANALYSIS OF NET INTEREST INCOME

                         FOR THE QUARTERS ENDED SEPTEMBER 30,
                 -----------------------------------------------------
                           2006                       2005
                 -------------------------- --------------------------
                                    AVERAGE                    AVERAGE
                   AVERAGE           YIELD/   AVERAGE           YIELD/
                   BALANCE  INTEREST COST     BALANCE  INTEREST COST
                 -----------------------------------------------------
                                (Dollars in thousands)
Assets
Interest-
 earnings
 assets:
 Interest-
  earning
  deposits and
  short-term
  investments        $8,960    $117   5.22%     $8,846     $76   3.44%
 Investment
  securities (1)     83,917   1,212   5.78      85,978     887   4.13
 FHLB stock          25,940     350   5.40      19,596     246   5.02
 Mortgage-backed
  securities (1)     74,679     812   4.35     100,549     897   3.57
 Loans
  receivable,
  net (2)         1,806,060  27,825   6.16   1,663,158  24,222   5.83
                 -------------------------- --------------------------
 Total interest-
  earning assets  1,999,556  30,316   6.06   1,878,127  26,328   5.61
                            ---------------            ---------------
Non-interest-
 earning assets      99,144                     99,493
                 -----------                -----------
 Total assets    $2,098,700                 $1,977,620
                 ===========                ===========
Liabilities and
 Stockholders'
 Equity
Interest-bearing
 liabilities:
 Transaction
  deposits         $703,986   3,039   1.73    $749,488   2,193   1.17
 Time deposits      557,093   5,900   4.24     489,411   3,863   3.16
                 -------------------------- --------------------------
 Total            1,261,079   8,939   2.84   1,238,899   6,056   1.96
 Borrowed funds     567,003   6,918   4.88     459,736   4,862   4.23
                 -------------------------- --------------------------
 Total interest-
  bearing
  liabilities     1,828,082  15,857   3.47   1,698,635  10,918   2.57
                            ---------------            ---------------
Non-interest-
 bearing
 deposits           124,998                    127,718
Non-interest-
 bearing
 liabilities         12,896                     16,468
                 -----------                -----------
  Total
   liabilities    1,965,976                  1,842,821
Stockholders'
 equity             132,724                    134,799
                 -----------                -----------
  Total
   liabilities
   and
   stockholders'
   equity        $2,098,700                 $1,977,620
                 ===========                ===========
Net interest
 income                     $14,459                    $15,410
                            ========                   ========
Net interest
 rate spread (3)                      2.59%                      3.04%
                                    =======                    =======
Net interest
 margin (4)                           2.89%                      3.28%
                                    =======                    =======
                        FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                 -----------------------------------------------------
                           2006                       2005
                 -------------------------- --------------------------
                                    AVERAGE                    AVERAGE
                   AVERAGE           YIELD/   AVERAGE           YIELD/
                   BALANCE  INTEREST COST     BALANCE  INTEREST COST
                 -----------------------------------------------------
                                (Dollars in thousands)
Assets
Interest-
 earnings
 assets:
 Interest-
  earning
  deposits and
  short-term
  investments        $8,706    $315   4.82%    $12,231    $269   2.93%
 Investment
  securities (1)     84,480   3,880   6.12      86,272   2,882   4.45
 FHLB stock          24,289     907   4.98      19,921     648   4.34
 Mortgage-backed
  securities (1)     79,506   2,518   4.22     111,288   2,959   3.55
 Loans
  receivable,
  net (2)         1,751,643  79,051   6.02   1,600,564  68,752   5.73
                 -------------------------- --------------------------
 Total interest-
  earning assets  1,948,624  86,671   5.93   1,830,276  75,510   5.50
                            ---------------            ---------------
Non-interest-
 earning assets      96,516                    101,048
                 -----------                -----------
  Total assets   $2,045,140                 $1,931,324
                 ===========                ===========
Liabilities and
 Stockholders'
 Equity
Interest-bearing
 liabilities:
 Transaction
  deposits         $717,194   8,544   1.59    $733,548   5,526   1.00
 Time deposits      531,557  15,496   3.89     479,624  10,548   2.93
                 -------------------------- --------------------------
  Total           1,248,751  24,040   2.57   1,213,172  16,074   1.77
 Borrowed funds     526,266  18,343   4.65     448,787  13,921   4.14
                 -------------------------- --------------------------
 Total interest-
  bearing
  liabilities     1,775,017  42,383   3.18   1,661,959  29,995   2.41
                            ---------------            ---------------
Non-interest-
 bearing
 deposits           124,508                    119,236
Non-interest-
 bearing
 liabilities         11,563                     15,117
                 -----------                -----------
  Total
   liabilities    1,911,088                  1,796,312
Stockholders'
 equity             134,052                    135,012
                 -----------                -----------
  Total
   liabilities
   and
   stockholders'
   equity        $2,045,140                 $1,931,324
                 ===========                ===========
Net interest
 income                     $44,288                    $45,515
                            ========                   ========
Net interest
 rate spread (3)                      2.75%                      3.09%
                                    =======                    =======
Net interest
 margin (4)                           3.03%                      3.32%
                                    =======                    =======
(1)  Amounts are recorded at average amortized cost.
(2)  Amount is net of deferred loan fees, undisbursed loan funds,
     discounts and premiums and estimated loss allowances and includes
     loans held for sale and non-performing loans.
(3)  Net interest rate spread represents the difference between the
     yield on interest -earning assets and the cost of
     interest-bearing liabilities.
(4)  Net interest margin represents net interest income divided by
     average interest -earning assets.

Source: OceanFirst Financial Corp.

Contact: OceanFirst Financial Corp. Michael J. Fitzpatrick, 732-240-4500, ext. 7506 Chief Financial Officer Fax: 732-349-5070 [email protected]