The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

National R.V. Holdings, Inc. Announces Record Fourth Quarter

3 February 1999

National R.V. Holdings, Inc. Announces Record Fourth Quarter and 1998 Operating Results
    PERRIS, Calif., Feb. 3 -- National R.V. Holdings, Inc.
, announced today record results of operations for the fourth
quarter and year ended December 31, 1998.
    Net sales for the fourth quarter of 1998 increased 14.0% to $92.8 million
from $81.4 million for the fourth quarter of 1997.  Net income for the fourth
quarter of 1998 increased 39.3% to $6.8 million, or $0.59 per diluted share,
from $4.9 million, or $0.44, for the fourth quarter of 1997.
    Net sales for the year ended December 31, 1998 increased 26.0% to
$360.3 million from $286.0 million last year.  Net income for the year ended
December 31, 1998 increased 66.2% to $24.1 million, or $2.11 per diluted
share, from $14.5 million, or $1.40, last year.
    Wayne Mertes, National's President and CEO, stated, "We are pleased to
announce record results for the fourth quarter and full year.  Strong demand
for both Country Coach's and National RV's products is continuing.  The
Company's Class A motorhome market share is at 8.2% through November 30, 1998
up from 7.8% for 1997, reflecting the continued acceptance of all our
products.  Operating margins of 11.1% for the year continue to far outpace any
of our competition in regards to profitability."
    National R.V. Holdings, Inc. is one of the nation's leading manufacturers
of Class A motorhomes.  Through its National R.V. subsidiary, the Company
designs, manufactures and markets Class A motorhomes and fifth-wheel travel
trailers under brand names including Dolphin, Sea Breeze, Tropi-Cal,
Tradewinds and Sea View.  Through its Country Coach subsidiary, the Company
designs, manufactures and markets high-end (Highline) Class A motorhomes and
bus conversions under brand names including Concept, Affinity, Magna,
Intrigue, and Allure.
    This release and other statements by the Company contain forward-looking
statements within the meaning of the Private Securities Litigation Reform Act
of 1995.  Investors are cautioned that forward-looking statements are
inherently uncertain.  Actual performance and results may differ materially
from that projected or suggested due to certain risks and uncertainties
including, without limitation, the cyclical nature of the recreational vehicle
industry, seasonality and potential fluctuations in the Company's operating
results; the Company's dependence on chassis suppliers, the integration by the
Company of acquired businesses and management of growth; potential liabilities
under repurchase agreements; competition; government regulation; product
liability; dependence on key personnel and dependence on certain dealers and
concentration of dealers in certain regions.  Additional information
concerning certain risks and uncertainties that could cause actual results to
differ materially from that projected or suggested is contained in the
Company's filings with the Securities and Exchange Commission (SEC) over the
last 12 months, copies of which are available from the SEC or from the Company
upon request.

                           National R.V. Holdings, Inc.
                         Consolidated Statement of Income
                      (In thousands, except per share data)

                                  Three Months Ended         Year Ended
                                     December 31,           December 31,
                                  1998         1997        1998       1997

    Net sales                   $92,764     $81,384     $360,326    $285,951
    Gross profit                 16,262      12,447       58,228      40,188
    Income before income taxes   11,394       8,083       40,143      24,273
    Provision for income taxes    4,630       3,227       16,033       9,767
    Net income                   $6,763      $4,856      $24,109     $14,506
    Earnings per share
      Basic                       $0.66       $0.52        $2.42       $1.55
      Diluted                     $0.59       $0.44        $2.11       $1.40
    Weighted average shares
     outstanding
      Basic                      10,263       9,381        9,961       9,365
      Diluted                    11,467      10,936       11,423      10,390


                            Consolidated Balance Sheet
                                                        December 31,
                                                   1998             1997
    Assets:
      Current                                    $79,254          $56,589
      Property & Equipment                        24,341           19,817
      Goodwill                                     7,365            7,778
      Other                                        3,344            3,020
    Total Assets                                $114,304          $87,204

    Liabilities:
      Current                                    $15,774          $17,318
      Deferred Taxes                               2,341            2,225
      Long-term Debt                               1,700            6,703
    Total Liabilities                             19,815           26,246
    Stockholders' Equity                          94,489           60,958
    Total Liabilities and Stockholders' Equity  $114,304          $87,204