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 Announces Record Q4 and 1999 Operating Results

24 January 2000

National R.V. Holdings, Inc. Announces Record Fourth Quarter and 1999 Operating Results and Stock Repurchase
    PERRIS, Calif., Jan. 24 -- National R.V. Holdings, Inc.
, announced today record fourth quarter and year end results and
the authorization of the repurchase of up to one million shares of its common
stock.
    Net sales for the fourth quarter of 1999 increased 10.1% to $102.2 million
from $92.8 million for the fourth quarter of 1998.  Net income for the fourth
quarter of 1999 increased 23.5% to $8.3 million, or $0.75 per diluted share,
from $6.8 million, or $0.59, for the fourth quarter of 1998.
    Net sales for the year ended December 31, 1999 increased 16.4% to
$419.4 million from $360.3 million last year.  Net income for the year ended
December 31, 1999 increased 36.7% to $33.0 million, or $2.95 per diluted
share, from $24.1 million, or $2.11, last year.
    Wayne Mertes, National's President and CEO, stated, "We are pleased to
announce record results for the fourth quarter and full year.  The Company's
Class A motorhome market share is 8.2% through November 30, 1999 consistent
with its 1998 level, reflecting the continued acceptance of our products.
Operating margins of 12.3% for the year continue to outpace our competition in
regards to profitability."
    "The Company expects first quarter 2000 revenue to increase only modestly
over the same quarter in 1999," said Mr. Mertes.  "However, we anticipate
further improvements in revenue growth during the year as we continue to
introduce new floor plans across our product lines."
    National also announced that its Board of Directors has authorized the
repurchase of up to one million shares of its common stock, from time to time
in the open market, through privately negotiated purchases, or otherwise.  The
timing and price of any such purchases will be subject to market conditions.
Commenting on the share repurchase, Gary Siegler, Chairman of National's Board
of Directors, stated, "Based on the company's performance and prospects, the
Board believes that the repurchase of a significant amount of the company's
shares represents an excellent opportunity."
    National R.V. Holdings, Inc. is a leading manufacturer of Class "A" motor
homes. From its Perris, California facility, the Company designs, manufactures
and markets National R.V. 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.  From its Junction
City facility, the Company designs, manufactures and markets Country Coach
high-end (Highline) Class "A" motor homes and bus conversions under brand
names including Affinity, Allure, Intrigue and Magna.

    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.

                          (Financial table follows)

                        NATIONAL R.V. HOLDINGS, INC.
                      CONSOLIDATED STATEMENT OF INCOME
                    (In thousands except per share data)
                                 (Unaudited)

                                    Three Months                Year
                                  Ended December 31,      Ended December 31,
                                  1999         1998        1999       1998

    Net sales                   $102,154     $92,764     $419,421   $360,326
    Cost of goods sold            85,072      76,502      348,592    302,098
      Gross profit                17,082      16,262       70,829     58,228

    Selling expenses               3,034       3,037       11,437     11,154
    General and
     administrative expenses       1,832       1,876        7,214      6,586
    Amortization of intangibles      103         103          413        413
      Operating income            12,113      11,246       51,765     40,075

    Other income:                   (492)       (147)      (1,811)       (67)
      Income before income taxes  12,605      11,393       53,576     40,142
    Provision for income taxes     4,256       4,630       20,625     16,033
      Net income                  $8,349      $6,763      $32,951    $24,109

    Earnings per common share
     and common equivalent shares:
      Basic                        $0.80       $0.67        $3.16      $2.42
      Diluted                      $0.75       $0.59        $2.95      $2.11

    Weighted average
     number of shares:
      Basic                       10,448      10,113       10,430      9,961
      Diluted                     11,149      11,498       11,178     11,423


                        NATIONAL R.V. HOLDINGS, INC.
                         CONSOLIDATED BALANCE SHEET
                               (In thousands)
                                 (Unaudited)

                                             December 31,       December 31,
                                                 1999                1998
                      ASSETS
    Current Assets:

      Cash                                      $20,301            $10,446
      Trade receivables                          22,473             20,719
      Inventories                                68,187             46,832
      Deferred income taxes                       5,610              3,883
      Prepaid expenses                            1,439                809
        Total current assets                    118,010             82,689

    Goodwill                                      6,952              7,365
    Property, plant and equipment, net           33,167             24,341
    Other                                         1,085              3,344
                                               $159,214           $117,739

    LIABILITIES AND STOCKHOLDER'S EQUITY
      Current liabilities:
      Current portion of long-term debt             $--               $166
      Accounts payable                           11,166              8,771
      Accrued expenses                           14,908             10,272
        Total current liabilities                26,074             19,209

    Deferred income taxes                         2,470              2,341
    Long-term debt                                   84              1,700
    Stockholders' equity                        130,586             94,489
                                               $159,214           $117,739