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. Reports Record Revenues

19 October 1999

National R.V. Holdings, Inc. Reports Record Revenues, Profitability and Market Share
    PERRIS, Calif., Oct. 19 -- National R.V. Holdings, Inc.
announced today record results of operations for the third quarter
ended September 30, 1999.  Net sales for the period increased 13% to
$109 million from the $96 million realized during the same quarter in 1998.
Gross and operating margins increased to 18.0% and 13.6%, respectively, for
the quarter compared to 15.8% and 11.0% for the same quarter last year.  As a
result, net income grew 37% to $9 million, or $0.82 per diluted share, from
$6.6 million, or $0.57 per diluted share in the third quarter of 1998.
    For the nine months ended September 30, 1999, net sales were up 18.6% to
$317 million from the same period in 1998.  The gross margin increased from
15.7% for the nine months last year to 16.9% this year.  The operating margin
increased to 12.9% from 10.8% last year for the same nine-month period.
    Wayne Mertes, National R.V. Holdings CEO stated, "Once again, we achieved
record results for the quarter.  Also, our share of the retail Class "A" motor
home market rose during the first eight months of this year to 8.5% from the
8.1% realized during the same period in 1998.  National has experienced market
share growth dating back to 1992.
    Mertes continued, "As we have done in the past, we intend to dedicate our
efforts towards maintaining the highest possible margins in our industry and
believe that our presence in the RV market can only be strengthened by
vigilant attention to detail.  We continue to explore ways to contain costs,
increase operating efficiencies, and develop new revenue opportunities.  Going
forward, we will continue to introduce new and remodeled products to attract
more customers.  Full-scale production of the Islander is underway, and in
this 4th quarter, National R.V. will begin production of the Caribbean, its
third entrant in the diesel-pusher category."

    National R.V. Holdings, Inc. is a leading manufacturer of Class "A" motor
homes.  Through its National R.V. division, the Company designs, manufactures
and markets Class "A" motor homes and fifth-wheel travel trailers under brand
names including Caribbean, Dolphin, Islander, Palisades, Sea Breeze, Sea View,
Surf Side, Tradewinds and Tropi-Cal.  Through its Country Coach division, the
Company designs, manufactures and markets high-end (Highline) Class "A" motor
homes and bus conversions under brand names including Affinity, Allure,
Concept, Intrigue, Magna and Max.

    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)
                                 (Unaudited)

                                    Three Months            Nine Months
                                 Ended September 30,     Ended September 30,
                                    1999      1998         1999      1998

    Net sales                    $108,947   $96,403      $317,267  $267,562
    Cost of goods sold             89,333    81,124       263,520   225,596
      Gross profit                 19,614    15,279        53,747    41,966
    Selling expenses                3,079     2,842         8,403     8,117
    General and
     administrative expenses        1,648     1,684         5,382     4,710
    Amortization of intangibles       103       103           310       310
      Operating income             14,784    10,650        39,652    28,829
    Other expense (income):          (370)      (89)       (1,319)       80
      Income before income taxes   15,154    10,739        40,971    28,749
    Provision for income taxes      6,134     4,138        16,369    11,403
      Net income                   $9,020    $6,601       $24,602   $17,346
    Earnings per common share and
     common equivalent shares:
      Basic                         $0.86     $0.65         $2.37     $1.76
      Diluted                       $0.82     $0.57         $2.20     $1.52
    Weighted average
     number of shares:
      Basic                        10,448    10,113        10,392     9,861
      Diluted                      11,054    11,498        11,185    11,409


                         NATIONAL R.V. HOLDINGS, INC.
                          CONSOLIDATED BALANCE SHEET
                                (In thousands)
                                 (Unaudited)
                                        September 30,       December 31,
                                            1999                1998
           ASSETS
    Current Assets:
      Cash                                 $31,457             $10,446
      Trade receivables                     22,204              20,719
      Inventories                           58,709              46,832
      Deferred income taxes                  4,663               3,883
      Prepaid expenses                       3,200                 809
        Total current assets               120,233              82,689
    Goodwill                                 6,681               7,365
    Property, plant and equipment, net      29,681              24,341
    Other                                    1,235               3,344
                                          $157,830            $117,739
    LIABILITIES AND
     STOCKHOLDER'S EQUITY
      Current liabilities:
        Current portion of long-term debt      $20                $166
        Accounts payable                    19,397               8,771
        Accrued expenses                    15,083              10,272
          Total current liabilities         34,500              19,209
    Deferred income taxes                    2,391               2,341
    Long-term debt                              90               1,700
    Stockholders' equity                   120,850              94,489
                                          $157,831            $117,739