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

                                    FORM 10-Q

             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                       THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTER ENDED MARCH 31, 2007              COMMISSION FILE NUMBER 1-07094

                           EASTGROUP PROPERTIES, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

MARYLAND                                                         13-2711135
(State or other jurisdiction                                  (I.R.S. Employer
of incorporation or organization)                            Identification No.)

300 ONE JACKSON PLACE
188 EAST CAPITOL STREET
JACKSON, MISSISSIPPI                                                    39201
(Address of principal executive offices)                              (Zip code)

Registrant's telephone number:  (601) 354-3555


Indicate by check mark 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 whether the Registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one)

   Large Accelerated Filer (x) Accelerated Filer ( ) Non-accelerated Filer ( )

Indicate by check mark whether the  Registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). YES ( ) NO (x)

The number of shares of common stock, $.0001 par value, outstanding as of May 7,
2007 was 23,748,210.



                           EASTGROUP PROPERTIES, INC.

                                    FORM 10-Q

                                TABLE OF CONTENTS
                      FOR THE QUARTER ENDED MARCH 31, 2007


                                                                                                     
                                                                                                          Pages
PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Consolidated balance sheets, March 31, 2007 (unaudited) and
         December 31, 2006                                                                                  3

         Consolidated statements of income for the three months ended
         March 31, 2007 and 2006 (unaudited)                                                                4

         Consolidated statement of changes in stockholders' equity for
         the three months ended March 31, 2007 (unaudited)                                                  5

         Consolidated statements of cash flows for the three months
         ended March 31, 2007 and 2006 (unaudited)                                                          6

         Notes to consolidated financial statements (unaudited)                                             7

Item 2.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations                                                                             13

Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                        22

Item 4.  Controls and Procedures                                                                           23

PART II. OTHER INFORMATION

Item 1A. Risk Factors                                                                                      24

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds                                       24

Item 6.  Exhibits                                                                                          24

SIGNATURES

Authorized signatures                                                                                      25




                           EASTGROUP PROPERTIES, INC.
                           CONSOLIDATED BALANCE SHEETS
               (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)


                                                                                  March 31, 2007          December 31, 2006
                                                                                --------------------------------------------
                                                                                   (Unaudited)
                                                                                                             
ASSETS
  Real estate properties....................................................    $      1,027,429                    973,910
  Development...............................................................             129,346                    114,986
                                                                                --------------------------------------------
                                                                                       1,156,775                  1,088,896
      Less accumulated depreciation.........................................            (240,417)                  (231,106)
                                                                                --------------------------------------------
                                                                                         916,358                    857,790

  Unconsolidated investment.................................................               2,571                      2,595
  Cash......................................................................                 941                        940
  Other assets..............................................................              51,813                     50,462
                                                                                --------------------------------------------
      TOTAL ASSETS..........................................................    $        971,683                    911,787
                                                                                ============================================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
  Mortgage notes payable....................................................    $        414,275                    417,440
  Notes payable to banks....................................................             104,262                     29,066
  Accounts payable & accrued expenses.......................................              25,736                     32,589
  Other liabilities.........................................................              11,840                     11,747
                                                                                --------------------------------------------
                                                                                         556,113                    490,842
                                                                                --------------------------------------------

                                                                                --------------------------------------------
Minority interest in joint ventures.........................................               2,193                      2,148
                                                                                --------------------------------------------

STOCKHOLDERS' EQUITY
  Series C Preferred Shares; $.0001 par value; 600,000 shares authorized;
   no shares issued.........................................................                   -                          -
  Series D 7.95% Cumulative Redeemable Preferred Shares and additional
   paid-in capital; $.0001 par value; 1,320,000 shares authorized and
   issued; stated liquidation preference of $33,000.........................              32,326                     32,326
  Common shares; $.0001 par value; 68,080,000 shares authorized;
   23,740,760 shares issued and outstanding at March 31, 2007 and
   23,701,275 at December 31, 2006..........................................                   2                          2
  Excess shares; $.0001 par value; 30,000,000 shares authorized;
   no shares issued.........................................................                   -                          -
  Additional paid-in capital on common shares...............................             463,668                    463,170
  Distributions in excess of earnings.......................................             (82,870)                   (77,015)
  Accumulated other comprehensive income....................................                 251                        314
                                                                                --------------------------------------------
                                                                                         413,377                    418,797
                                                                                --------------------------------------------

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY............................    $        971,683                    911,787
                                                                                ============================================


See accompanying notes to consolidated financial statements.



                           EASTGROUP PROPERTIES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)



                                                                                    Three Months Ended
                                                                                         March 31,
                                                                                --------------------------
                                                                                   2007              2006
                                                                                --------------------------
                                                                                                
REVENUES
  Income from real estate operations..................................          $   36,086         32,178
  Other income........................................................                  25             19
                                                                                --------------------------
                                                                                    36,111         32,197
                                                                                --------------------------
EXPENSES
  Expenses from real estate operations................................              10,084          8,958
  Depreciation and amortization.......................................              11,195         10,321
  General and administrative..........................................               2,029          1,808
                                                                                --------------------------
                                                                                    23,308         21,087
                                                                                --------------------------

OPERATING INCOME......................................................              12,803         11,110

OTHER INCOME (EXPENSE)
  Equity in earnings of unconsolidated investment.....................                  76             74
  Interest income.....................................................                  22             22
  Interest expense....................................................              (6,171)        (6,335)
  Minority interest in joint ventures.................................                (150)          (137)
                                                                                --------------------------
INCOME FROM CONTINUING OPERATIONS ....................................               6,580          4,734
                                                                                --------------------------

DISCONTINUED OPERATIONS
  Income from real estate operations..................................                   -            359
  Gain on sale of real estate investments.............................                   7          1,068
                                                                                --------------------------
INCOME FROM DISCONTINUED OPERATIONS ..................................                   7          1,427
                                                                                --------------------------

NET INCOME............................................................               6,587          6,161

  Preferred dividends-Series D........................................                 656            656
                                                                                --------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS...........................          $    5,931          5,505
                                                                                ==========================

BASIC PER COMMON SHARE DATA
  Income from continuing operations...................................          $      .25            .19
  Income from discontinued operations.................................                   -            .06
                                                                                --------------------------
  Net income available to common stockholders.........................          $      .25            .25
                                                                                ==========================

  Weighted average shares outstanding.................................              23,531         21,881
                                                                                ==========================

DILUTED PER COMMON SHARE DATA
  Income from continuing operations...................................          $      .25            .19
  Income from discontinued operations.................................                   -            .06
                                                                                --------------------------
  Net income available to common stockholders.........................          $      .25            .25
                                                                                ==========================

  Weighted average shares outstanding.................................              23,769         22,208
                                                                                ==========================

Dividends declared per common share...................................          $      .50            .49
                                                                                ==========================


See accompanying notes to consolidated financial statements.



                           EASTGROUP PROPERTIES, INC.
                        CONSOLIDATED STATEMENT OF CHANGES
                             IN STOCKHOLDERS' EQUITY
               (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
                                   (UNAUDITED)


                                                                                                               Accumulated
                                                                                 Additional   Distributions       Other
                                                            Preferred   Common    Paid-In       In Excess     Comprehensive
                                                              Stock     Stock     Capital      Of Earnings        Income      Total
                                                            ------------------------------------------------------------------------
                                                                                                             
BALANCE, DECEMBER 31, 2006................................  $ 32,326         2      463,170       (77,015)           314    418,797
 Comprehensive income
  Net income..............................................         -         -            -         6,587              -      6,587
  Net unrealized change in fair value of
   interest rate swap.....................................         -         -            -             -            (63)       (63)
                                                                                                                           ---------
    Total comprehensive income............................                                                                    6,524
                                                                                                                           ---------
 Common dividends declared - $.50 per share...............         -         -            -       (11,786)             -    (11,786)
 Preferred stock dividends declared - $.4969 per share....         -         -            -          (656)             -       (656)
 Stock-based compensation, net of forfeitures.............         -         -          546             -              -        546
 Issuance of 10,000 shares of common stock,
  options exercised.......................................         -         -          218             -              -        218
 Issuance of 1,401 shares of common stock,
  dividend reinvestment plan..............................         -         -           71             -              -         71
 6,312 shares withheld to satisfy tax withholding
  obligations in connection with the vesting of
  restricted stock........................................         -         -         (337)            -              -       (337)
                                                            ------------------------------------------------------------------------
BALANCE, MARCH 31, 2007...................................  $ 32,326         2      463,668       (82,870)           251    413,377
                                                            ========================================================================


See accompanying notes to consolidated financial statements.



                           EASTGROUP PROPERTIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                                       Three Months Ended
                                                                                                            March 31,
                                                                                             ---------------------------------------
                                                                                                   2007                   2006
                                                                                             ---------------------------------------
                                                                                                                     
OPERATING ACTIVITIES
  Net income...........................................................................      $     6,587                   6,161
  Adjustments to reconcile net income to net cash provided by operating activities:
    Depreciation and amortization from continuing operations...........................           11,195                  10,321
    Depreciation and amortization from discontinued operations.........................                -                     286
    Minority interest depreciation and amortization....................................              (38)                    (37)
    Amortization of mortgage loan premiums.............................................              (29)                   (110)
    Gain on sale of real estate investments............................................               (7)                 (1,068)
    Stock-based compensation expense...................................................              366                     446
    Equity in earnings of unconsolidated investment net of distributions...............               24                      56
    Changes in operating assets and liabilities:
      Accrued income and other assets..................................................            1,935                  (2,712)
      Accounts payable, accrued expenses and prepaid rent..............................           (5,489)                 (4,211)
                                                                                             ---------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES..............................................           14,544                   9,132
                                                                                             ---------------------------------------

INVESTING ACTIVITIES
  Real estate development..............................................................          (23,794)                (14,027)
  Purchases of real estate.............................................................          (43,980)                      -
  Real estate improvements.............................................................           (2,751)                 (3,125)
  Proceeds from sale of real estate investments........................................                7                  15,574
  Changes in other assets and other liabilities........................................              131                     631
                                                                                             ---------------------------------------
NET CASH USED IN INVESTING ACTIVITIES..................................................          (70,387)                   (947)
                                                                                             ---------------------------------------

FINANCING ACTIVITIES
  Proceeds from bank borrowings........................................................          129,447                  40,625
  Repayments on bank borrowings........................................................          (54,251)                (36,014)
  Principal payments on mortgage notes payable.........................................           (3,136)                 (2,235)
  Debt issuance costs..................................................................              (46)                    (72)
  Distributions paid to stockholders...................................................          (12,568)                (11,500)
  Proceeds from exercise of stock options..............................................              218                     411
  Proceeds from dividend reinvestment plan.............................................               71                      78
  Other................................................................................           (3,891)                   (126)
                                                                                             ---------------------------------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES....................................           55,844                  (8,833)
                                                                                             ---------------------------------------

INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS.......................................                1                    (648)
  CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD.....................................              940                   1,915
                                                                                             ---------------------------------------
  CASH AND CASH EQUIVALENTS AT END OF PERIOD...........................................      $       941                   1,267
                                                                                             =======================================

SUPPLEMENTAL CASH FLOW INFORMATION
  Cash paid for interest, net of amount capitalized of $1,440 and $919
    for 2007 and 2006, respectively....................................................      $     5,968                   6,317
  Fair value of common stock awards issued to employees and directors,
    net of forfeitures.................................................................              930                   3,134


See accompanying notes to consolidated financial statements.



             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(1)  BASIS OF PRESENTATION

     The accompanying  unaudited financial  statements of EastGroup  Properties,
Inc.  ("EastGroup"  or "the Company") have been prepared in accordance with U.S.
generally   accepted   accounting   principles   (GAAP)  for  interim  financial
information and with the  instructions to Form 10-Q and Rule 10-01 of Regulation
S-X.  Accordingly,  they do not include  all of the  information  and  footnotes
required by GAAP for complete financial statements. In management's opinion, all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included. The financial statements should be read in
conjunction with the financial statements contained in the 2006 annual report on
Form 10-K and the notes thereto.

(2)  PRINCIPLES OF CONSOLIDATION

     The  consolidated  financial  statements  include the accounts of EastGroup
Properties,  Inc., its wholly-owned subsidiaries and its investment in any joint
ventures in which the Company has a controlling  interest.  At December 31, 2006
and  March  31,  2007,  the  Company  had a  controlling  interest  in two joint
ventures:  the 80% owned University  Business Center and the 80% owned Castilian
Research  Center.  The  Company  records  100% of the  joint  ventures'  assets,
liabilities,  revenues  and expenses  with  minority  interests  provided for in
accordance with the joint venture agreements. The equity method of accounting is
used for the  Company's  50%  undivided  tenant-in-common  interest  in Industry
Distribution Center II. All significant  intercompany  transactions and accounts
have been eliminated in consolidation.

(3)  USE OF ESTIMATES

     The  preparation of financial  statements in conformity  with GAAP requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities  and revenues and expenses  during the reporting  period,
and to disclose  material  contingent  assets and liabilities at the date of the
financial statements. Actual results could differ from those estimates.

(4)  RECLASSIFICATIONS

     Certain  reclassifications  have been made in the 2006 financial statements
to conform to the 2007 presentation.  These amounts include reclassifications in
the accompanying  consolidated  statements of cash flows. The  reclassifications
for the three months ended March 31, 2006  resulted in a decrease of $636,000 in
cash flows from  operating  activities,  an increase  of  $152,000 in  investing
activities  and  an  increase  of  $484,000  in  financing   activities.   These
reclassifications were immaterial to the prior period presented.

(5)  REAL ESTATE PROPERTIES

     EastGroup  has  one  reportable   segment--industrial   properties.   These
properties  are  concentrated  in major  Sunbelt  markets of the United  States,
primarily in the states of Florida, Texas, Arizona and California,  have similar
economic  characteristics  and also  meet the other  criteria  that  permit  the
properties to be aggregated  into one reportable  segment.  The Company  reviews
long-lived  assets for impairment  whenever  events or changes in  circumstances
indicate  that  the  carrying  amount  of  an  asset  may  not  be  recoverable.
Recoverability  of assets to be held and used is measured by a comparison of the
carrying amount of an asset to future undiscounted net cash flows expected to be
generated by the asset. If the carrying amount of an asset exceeds its estimated
future cash flows, an impairment charge is recognized by the amount by which the
carrying  amount of the asset  exceeds the fair value of the asset.  Real estate
properties  held for investment are reported at the lower of the carrying amount
or fair value.  Depreciation  of  buildings  and other  improvements,  including
personal  property,  is computed using the  straight-line  method over estimated
useful  lives  of  generally  40  years  for  buildings  and 3 to 15  years  for
improvements and personal property. Building improvements are capitalized, while
maintenance and repair expenses are charged to expense as incurred.  Significant
renovations  and  improvements  that  extend the useful  life of or improve  the
assets are  capitalized.  Depreciation  expense for continuing and  discontinued
operations  was  $9,311,000  and $8,803,000 for the three months ended March 31,
2007 and 2006,  respectively.  The Company's real estate properties at March 31,
2007 and December 31, 2006 were as follows:


                                                                          March 31, 2007          December 31, 2006
                                                                         -------------------------------------------
                                                                                       (In thousands)
                                                                                                   
        Real estate properties:
           Land................................................          $      163,319                    154,384
           Buildings and building improvements.................                 707,143                    670,751
           Tenant and other improvements.......................                 156,967                    148,775
        Development............................................                 129,346                    114,986
                                                                         -------------------------------------------
                                                                              1,156,775                  1,088,896
           Less accumulated depreciation.......................                (240,417)                  (231,106)
                                                                         -------------------------------------------
                                                                         $      916,358                    857,790
                                                                         ===========================================



(6)  DEVELOPMENT

     During the period when a property is under  development,  costs  associated
with  development  (i.e.,  land,  construction  costs,  interest  expense during
construction  and lease-up,  property  taxes and other direct and indirect costs
associated with  development) are aggregated into the total capitalized costs of
the  property.  Included  in these  costs  are  management's  estimates  for the
portions of internal costs (primarily  personnel costs) that are deemed directly
or indirectly  related to such development  activities.  As the property becomes
occupied,  interest,  depreciation,  property  taxes  and  other  costs  for the
percentage occupied only are expensed as incurred. When the property becomes 80%
occupied or one year after completion of the shell construction, whichever comes
first, the property is no longer  considered a development  property and becomes
an industrial  property.  Once the property becomes  classified as an industrial
property,  all  interest  and  property  taxes  are  expensed  and  depreciation
commences on the entire property (excluding the land).

(7)  BUSINESS COMBINATIONS AND ACQUIRED INTANGIBLES

     Upon  acquisition  of real  estate  properties,  the  Company  applies  the
principles  of  Statement of Financial  Accounting  Standards  (SFAS) No. 141 to
determine the allocation of the purchase  price among the individual  components
of both the  tangible  and  intangible  assets  based on their  respective  fair
values.  The Company  determines whether any financing assumed is above or below
market based upon comparison to similar financing terms for similar  properties.
The cost of the  properties  acquired  may be  adjusted  based  on  indebtedness
assumed from the seller that is  determined  to be above or below market  rates.
Factors  considered  by  management  in  allocating  the cost of the  properties
acquired  include an estimate of carrying  costs  during the  expected  lease-up
periods  considering  current  market  conditions  and costs to execute  similar
leases.  The allocation to tangible assets (land,  building and improvements) is
based upon management's determination of the value of the property as if it were
vacant using discounted cash flow models.
     The  remaining  purchase  price is  allocated  among  three  categories  of
intangible  assets consisting of the above or below market component of in-place
leases,  the value of in-place  leases and the value of customer  relationships.
The  value  allocable  to the above or below  market  component  of an  acquired
in-place lease is determined based upon the present value (using a discount rate
which reflects the risks  associated with the acquired leases) of the difference
between (i) the  contractual  amounts to be paid  pursuant to the lease over its
remaining term, and (ii) management's estimate of the amounts that would be paid
using fair  market  rates over the  remaining  term of the  lease.  The  amounts
allocated  to above and below  market  leases are  included in Other  Assets and
Other  Liabilities,  respectively,  on the  consolidated  balance sheets and are
amortized to rental income over the remaining  terms of the  respective  leases.
The total amount of  intangible  assets is further  allocated to in-place  lease
values and to customer relationship values based upon management's assessment of
their respective values. These intangible assets are included in Other Assets on
the consolidated balance sheets and are amortized over the remaining term of the
existing  lease,  or the  anticipated  life  of the  customer  relationship,  as
applicable. Amortization expense for in-place lease intangibles was $704,000 and
$740,000  for the three  months  ended  March 31,  2007 and 2006,  respectively.
Amortization  of above and below market  leases was  immaterial  for all periods
presented.
     The Company acquired four operating properties during 2007 for a total cost
of $43,980,000, of which $41,334,000 was allocated to real estate properties. In
accordance with SFAS No. 141,  intangibles  associated with the purchase of real
estate were allocated as follows:  $2,894,000 to in-place lease  intangibles and
$246,000  to  above  market  leases  (both  included  in  Other  Assets  on  the
consolidated  balance  sheet) and $494,000 to below market  leases  (included in
Other Liabilities on the consolidated  balance sheet). These costs are amortized
over  the  remaining  lives  of the  associated  leases  in place at the time of
acquisition.
     The Company  periodically reviews (at least annually) the recoverability of
goodwill and (on a quarterly basis) the  recoverability of other intangibles for
possible impairment. In management's opinion, no material impairment of goodwill
and other intangibles existed at March 31, 2007 and December 31, 2006.

(8)  REAL ESTATE HELD FOR SALE/DISCONTINUED OPERATIONS

     Real estate  properties that are held for sale are reported at the lower of
the  carrying  amount or fair  value  less  estimated  costs to sell and are not
depreciated  while they are held for sale.  In  accordance  with the  guidelines
established  under SFAS No. 144, the results of  operations  for the  properties
sold or held for sale during the reported  periods are shown under  Discontinued
Operations  on the  consolidated  income  statements.  Interest  expense  is not
generally allocated to the properties that are held for sale or whose operations
are included under Discontinued Operations unless the mortgage is required to be
paid in full upon the sale of the property.



(9)  OTHER ASSETS

     A summary of the Company's Other Assets follows:


                                                                                           March 31, 2007        December 31, 2006
                                                                                         -------------------------------------------
                                                                                                      (In thousands)
                                                                                                                   
     Leasing costs (principally commissions), net of accumulated amortization.....         $       16,721                  15,821
     Straight-line rent receivable, net of allowance for doubtful accounts........                 13,672                  13,530
     Accounts receivable, net of allowance for doubtful accounts..................                  4,142                   5,189
     Acquired in-place lease intangibles, net of accumulated amortization
      of $4,858 and $4,294 for 2007 and 2006, respectively .......................                  6,863                   4,674
     Goodwill.....................................................................                    990                     990
     Prepaid expenses and other assets............................................                  9,425                  10,258
                                                                                         -------------------------------------------
                                                                                           $       51,813                  50,462
                                                                                         ===========================================


(10)  ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     A summary of the Company's Accounts Payable and Accrued Expenses follows:


                                                                                           March 31, 2007        December 31, 2006
                                                                                         -------------------------------------------
                                                                                                       (In thousands)
                                                                                                                    
        Property taxes payable.........................................                    $        5,473                   8,235
        Development costs payable......................................                             8,501                   6,504
        Dividends payable..............................................                             2,712                   2,839
        Other payables and accrued expenses............................                             9,050                  15,011
                                                                                         -------------------------------------------
                                                                                           $       25,736                  32,589
                                                                                         ===========================================


(11)  COMPREHENSIVE INCOME

     Comprehensive  income is comprised of net income plus all other  changes in
equity from nonowner sources.  The components of accumulated other comprehensive
income for the three months ended March 31, 2007 are  presented in the Company's
Consolidated  Statement  of  Changes in  Stockholders'  Equity and for the three
months ended March 31, 2007 and 2006 are summarized below.


                                                                                     Three Months Ended
                                                                                          March 31,
                                                                                -----------------------------
                                                                                   2007               2006
                                                                                -----------------------------
                                                                                       (In thousands)
                                                                                                 
        ACCUMULATED OTHER COMPREHENSIVE INCOME:
        Balance at beginning of period.................................         $     314                311
            Change in fair value of interest rate swap.................               (63)               141
                                                                                -----------------------------
        Balance at end of period.......................................         $     251                452
                                                                                =============================


(12)  EARNINGS PER SHARE

     Basic  earnings per share (EPS)  represents  the amount of earnings for the
period available to each share of common stock outstanding  during the reporting
period.  The Company's basic EPS is calculated by dividing net income  available
to  common  stockholders  by  the  weighted  average  number  of  common  shares
outstanding.
     Diluted EPS represents  the amount of earnings for the period  available to
each share of common stock  outstanding  during the reporting period and to each
share that would have been  outstanding  assuming the issuance of common  shares
for all  dilutive  potential  common  shares  outstanding  during the  reporting
period.  The Company  calculates diluted EPS by dividing net income available to
common  stockholders by the weighted average number of common shares outstanding
plus the dilutive effect of nonvested restricted stock and stock options had the
options  been  exercised.  The  dilutive  effect  of  stock  options  and  their
equivalents  (such as  nonvested  restricted  stock)  was  determined  using the
treasury stock method which assumes  exercise of the options as of the beginning
of the period or when issued,  if later,  and assumes proceeds from the exercise
of options are used to purchase  common stock at the average market price during
the period.



     Reconciliation  of the numerators and denominators in the basic and diluted
EPS computations is as follows:


                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                -----------------------------
                                                                                   2007               2006
                                                                                -----------------------------
                                                                                       (In thousands)
                                                                                                 
        BASIC EPS COMPUTATION
          Numerator-net income available to common stockholders........         $    5,931             5,505
          Denominator-weighted average shares outstanding..............             23,531            21,881
        DILUTED EPS COMPUTATION
          Numerator-net income available to common stockholders........         $    5,931             5,505
          Denominator:
            Weighted average shares outstanding........................             23,531            21,881
            Common stock options.......................................                109               170
            Nonvested restricted stock.................................                129               157
                                                                                -----------------------------
              Total Shares.............................................             23,769            22,208
                                                                                =============================


 (13)  STOCK-BASED COMPENSATION

     The  Company   adopted  SFAS  No.  123  (Revised  2004)  (SFAS  No.  123R),
Share-Based Payment, on January 1, 2006. The rule requires that the compensation
cost relating to share-based payment transactions be recognized in the financial
statements  and that the cost be  measured  on the fair  value of the  equity or
liability  instruments  issued.  The Company's  adoption of SFAS No. 123R had no
material  impact on its overall  financial  position  or results of  operations.
Prior to the  adoption  of SFAS No.  123R,  the  Company  adopted the fair value
recognition   provisions   of  SFAS  No.   148,   Accounting   for   Stock-Based
Compensation--Transition   and  Disclosure,   an  amendment  of  SFAS  No.  123,
Accounting for Stock-Based  Compensation,  prospectively  to all awards granted,
modified, or settled after January 1, 2002.

MANAGEMENT INCENTIVE PLAN
     The  Company  has a  management  incentive  plan which was  approved by the
shareholders and adopted in 2004 (the 2004 Plan),  which authorizes the issuance
of up to  1,900,000  shares of common stock to employees in the form of options,
stock  appreciation  rights,  restricted  stock  (limited  to  570,000  shares),
deferred stock units, performance shares, stock bonuses, and stock. Total shares
available  for grant were  1,721,431 at March 31, 2007.  Typically,  the Company
issues new shares to fulfill stock grants or upon the exercise of stock options.
     Stock-based  compensation  expense was  $545,000 and $584,000 for the three
months  ended  March 31,  2007 and 2006,  respectively,  of which  $217,000  and
$152,000 were  capitalized  as part of the Company's  development  costs for the
respective periods.

Restricted Stock
     The purpose of the  restricted  stock plan is to act as a retention  device
since it allows  participants  to benefit  from  dividends  on shares as well as
potential  stock  appreciation.  Vesting occurs over nine years from the date of
the grant for grants  subject to service  only.  Restricted  stock is granted to
executives  upon the  satisfaction  of annual  performance  goals and multi-year
market  conditions  with  vesting  over one to seven  years from the grant date.
Under the modified  prospective  application  method,  the Company  continues to
recognize  compensation expense on a straight-line basis over the service period
for  awards  that  precede  the  adoption  of SFAS No.  123R.  The  expense  for
performance-based  awards after January 1, 2006 is  determined  using the graded
vesting attribution method which recognizes each separate vesting portion of the
award as a separate award on a  straight-line  basis over the requisite  service
period.  This method  accelerates  the  expensing  of the award  compared to the
straight-line  method. The expense for market-based awards after January 1, 2006
and awards that only require service is amortized on a straight-line  basis over
the requisite service periods.
     The total compensation  expense for service and performance based awards is
based upon the fair market  value of the shares on the grant date,  adjusted for
estimated forfeitures.  The grant date fair value for awards that are subject to
a market condition was determined using a simulation  pricing model developed to
specifically accommodate the unique features of the awards.
     In the second quarter of 2006, the Company  granted shares  contingent upon
the  attainment  of  certain  annual  performance  goals and  multi-year  market
conditions.  In March 2007,  36,196  shares were  awarded  under the 2006 annual
performance  goals at a  weighted  average  grant  date fair value of $43.83 per
share. These shares vested 20% on March 8, 2007, and will vest 20% per year over
the next four years. The weighted average grant date fair value for shares to be
awarded under the multi-year  market conditions was $26.34 per target share with
a total cost of  approximately  $2.1  million.  These shares will vest over four
years  following the  three-year  performance  measurement  period which ends on
December 31, 2008.  Compensation  costs  related to these grants are included in
stock-based compensation expense for the three months ended March 31, 2007.
     During the restricted period for awards no longer subject to contingencies,
the  Company  accrues  dividends  and holds  the  certificates  for the  shares;
however,  the employee can vote the shares. For shares subject to contingencies,
dividends  are accrued  based upon the number of shares  expected to be awarded.
Share  certificates and dividends are delivered to the employee as they vest. As
of March 31,  2007,  there was  $3,520,000  of  unrecognized  compensation  cost
related to  nonvested  restricted  stock  compensation  that is  expected  to be
recognized over a weighted average period of 2.43 years.
     Following is a summary of the total  restricted  shares granted,  forfeited
and  delivered to employees  with the related  weighted  average grant date fair
value share prices for the three months ended March 31, 2007. The table does not
include the shares granted in 2006 that are

contingent on market conditions.  Of the shares that vested in the first quarter
of  2007,  6,312  shares  were  withheld  by the  Company  to  satisfy  the  tax
obligations  for those  employees who elected this option as permitted under the
applicable  equity  plan.  No shares were  granted in the first  quarter of 2007
other  than  shares  granted  in 2006  subject  to the  satisfaction  of  annual
performance goals--the number of shares was determined based on 2006 performance
and issued in March 2007. As of the vesting date,  the fair value of shares that
vested during the first quarter of 2007 was $1,743,000.


                                                         Three Months Ended
Restricted Stock Activity:                                 March 31, 2007
                                                    ----------------------------
                                                                     Weighted
                                                                     Average
                                                                    Grant Date
                                                      Shares        Fair Value
                                                    ----------------------------
                                                                   
Nonvested at beginning of period..........             196,671      $    28.66
Granted(1)................................              36,196           43.83
Forfeited.................................              (1,800)          22.82
Vested....................................             (32,691)          37.40
                                                    ------------
Nonvested at end of period................             198,376           30.04
                                                    ============


(1)  Consists of shares  issued in 2007 that were granted in 2006 subject to the
     satisfaction of annual performance goals.

Following is a vesting  schedule of the total  nonvested  shares as of March 31,
2007:


Nonvested Shares Vesting Schedule                              Number of Shares
--------------------------------------------------------------------------------
                                                                  
Remainder of 2007.........................                             62,437
2008......................................                             80,453
2009......................................                             41,010
2010......................................                              7,240
2011......................................                              7,236
                                                              ------------------
Total Nonvested Shares....................                            198,376
                                                              ==================


Employee Stock Options
     The  Company  has not  granted  stock  options  to  employees  since  2002.
Outstanding  employee  stock  options  vested  equally  over a two-year  period;
accordingly,  all  options  are  now  vested.  There  were no  options  granted,
forfeited,  or  expired  during  the three  months  ended  March 31,  2007.  The
intrinsic value realized by employees from the exercise of 10,000 options during
the three months ended March 31, 2007 was $348,000.


Employee outstanding stock options at March 31, 2007, all exercisable:
-----------------------------------------------------------------------------------------------------------------------
                                             Weighted Average Remaining           Weighted Average          Intrinsic
Exercise Price Range          Number              Contractual Life                 Exercise Price             Value
-----------------------------------------------------------------------------------------------------------------------
                                                                                                   
  $  18.50-25.30             125,056                  1.8 years                        $ 21.04              $3,750,000


Directors Equity Plan
     The Company has a directors  equity plan that was approved by  shareholders
and  adopted in 2005 (the 2005 Plan),  which  authorizes  the  issuance of up to
50,000 shares of common stock  through  awards of shares and  restricted  shares
granted to  nonemployee  directors of the Company.  The 2005 Plan replaced prior
plans under which directors were granted stock option awards. Outstanding grants
under prior plans will be fulfilled under those plans.
     In 2005,  481 shares of restricted  stock at $41.57 were granted,  of which
120 shares were vested as of March 31, 2007. The restricted  stock vests 25% per
year for four years.  As of March 31,  2007,  there was $11,000 of  unrecognized
compensation  cost related to nonvested  restricted stock  compensation  that is
expected to be recognized  over a weighted  average period of 2.25 years.  There
were 44,917 shares available for grant under the 2005 Plan at March 31, 2007.
     Stock-based  compensation expense for directors totaled $38,000 and $14,000
for the three months ended March 31, 2007 and 2006, respectively.  There were no
options  granted,  exercised or expired  during the three months ended March 31,
2007.


Director outstanding stock options at March 31, 2007, all exercisable:
-----------------------------------------------------------------------------------------------------------------------
                                             Weighted Average Remaining           Weighted Average          Intrinsic
Exercise Price Range          Number              Contractual Life                 Exercise Price             Value
-----------------------------------------------------------------------------------------------------------------------
                                                                                                   
  $  19.38-26.60              51,500                  3.87 years                       $ 22.93              $1,447,000


(14)  NEWLY ADOPTED ACCOUNTING PRINCIPLES

     In June 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Interpretation  No. 48 (FIN 48),  Accounting for Uncertainty in Income Taxes, an
Interpretation  of FASB  Statement No. 109. FIN 48 clarifies the  accounting for
uncertainty in income taxes recognized in a company's  financial  statements and
prescribes a recognition  threshold and measurement  attribute for the financial
statement recognition


and measurement of a tax position taken or expected to be taken in a tax return.
FIN 48 was effective  January 1, 2007. With few  exceptions,  the Company's 2002
and  earlier tax years are closed for  examination  by U.S.  federal,  state and
local tax  authorities.  The  adoption of FIN 48 had no impact on the  Company's
overall financial  position or results of operations during the first quarter of
2007.

(15)  SUBSEQUENT EVENTS

     In late March, the Company executed a ten-year lease with United Stationers
Supply Co. for a 404,000 square foot build-to-suit development in its Southridge
Commerce  Park  in  Orlando.   The  projected   cost  of  this   development  is
approximately  $20 million,  and  construction is expected to begin in July 2007
with occupancy  projected in the second quarter of 2008. In connection with this
build-to-suit   development,   EastGroup  entered  into  contracts  with  United
Stationers to purchase two of its existing  properties  (278,000 square feet) in
Jacksonville and Tampa, Florida for approximately $9 million. These acquisitions
are expected to close in mid-2008,  in line with completion of the build-to-suit
development.
     In addition, the Company entered into a contract to acquire a 45,000 square
foot building and 10 acres of land for future development in Tucson, Arizona for
approximately  $5.5 million.  This  acquisition  is expected to close in mid-May
2007.


ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

OVERVIEW
     EastGroup's  goal is to  maximize  shareholder  value by being the  leading
provider  in  its  markets  of  functional,   flexible,   and  quality  business
distribution  space for  location  sensitive  tenants  primarily in the 5,000 to
50,000  square  foot  range.  The  Company   develops,   acquires  and  operates
distribution  facilities,  the  majority  of which are  clustered  around  major
transportation  features  in  supply  constrained  submarkets  in major  Sunbelt
regions. The Company's core markets are in the states of Florida, Texas, Arizona
and California.
     The  Company's  primary  revenue  is rental  income;  as such,  EastGroup's
greatest  challenge  is leasing  space.  During the three months ended March 31,
2007, leases on 1,084,000 square feet (4.7%) of EastGroup's total square footage
of 22,881,000 expired,  and the Company was successful in renewing or re-leasing
93% of that total.  In addition,  EastGroup  leased 204,000 square feet of other
vacant space  during this period.  During the three months ended March 31, 2007,
average rental rates on new and renewal leases increased by 11.4%.
     EastGroup's  total leased  percentage  increased to 96.7% at March 31, 2007
from 94.4% at March 31, 2006.  Leases  scheduled to expire for the  remainder of
2007 were 10.5% of the  portfolio on a square foot basis at March 31, 2007,  and
this figure was reduced to 9.3% as of May 7, 2007. Property net operating income
from same  properties  increased  4.4% for the  quarter  ended March 31, 2007 as
compared to the same period in 2006.  The first quarter of 2007 was  EastGroup's
fifteenth consecutive quarter of positive same property comparisons.
     The  Company   generates  new  sources  of  leasing   revenue  through  its
acquisition  and development  programs.  During 2007,  EastGroup  purchased four
operating  properties (928,000 square feet in 12 buildings) and one property for
redevelopment  (68,000  square  feet) for a total of $48.1  million.  Two of the
properties are in Charlotte,  North Carolina, a new market for EastGroup in late
2006;  the Company now owns almost one  million  square feet in  Charlotte.  The
other two  operating  properties  are located in Dallas and in San Antonio.  San
Antonio was a new market for  EastGroup in 2004 with current  square  footage of
approximately 1.5 million including properties under development.  The third new
market for  EastGroup  in the last few years is Fort Myers  where the Company is
currently  constructing two buildings.  The property purchased for redevelopment
is located in Denver and will complement our current presence there.
     EastGroup  continues to see targeted  development as a major contributor to
the Company's  growth.  The Company  mitigates risks associated with development
through  a  Board-approved  maximum  level of land held for  development  and by
adjusting  development start dates according to leasing  activity.  During 2007,
the Company  transferred  two  properties  (146,000  square feet) with aggregate
costs of $9.1 million at the date of transfer  from  development  to real estate
properties. These properties are located in Chandler, Arizona and Tampa, Florida
and are both 100% leased.  In late March,  the Company executed a ten-year lease
for a 404,000 square foot build-to-suit  development in its Southridge  Commerce
Park in Orlando.  The projected cost of this  development is  approximately  $20
million,  and  construction  is  expected  to begin in July 2007 with  occupancy
projected in the second quarter of 2008.
     The  Company  primarily  funds its  acquisition  and  development  programs
through a $175  million line of credit (as  discussed  in Liquidity  and Capital
Resources).  As market  conditions  permit,  EastGroup issues equity,  including
preferred equity, and/or employs fixed-rate,  nonrecourse first mortgage debt to
replace the short-term bank borrowings.
     Tower Automotive, Inc. (Tower) filed for Chapter 11 reorganization in early
2005.  Tower,  which leases  210,000  square feet from  EastGroup  under a lease
expiring in December  2010,  is current with their rental  payments to EastGroup
through May 2007.  EastGroup is obligated under a recourse  mortgage loan on the
property for $9,875,000 as of March 31, 2007.  Property net operating income for
2006 was  $1,372,000 for the property  occupied by Tower.  Rental income due for
2007 is $1,389,000  with  estimated  property net  operating  income for 2007 of
$1,369,000. Property net operating income for the first three months of 2007 was
$340,000.
     EastGroup  has  one   reportable   segment-industrial   properties.   These
properties are primarily  located in major Sunbelt regions of the United States,
have similar  economic  characteristics  and also meet the other  criteria  that
permit  the  properties  to be  aggregated  into  one  reportable  segment.  The
Company's chief decision makers use two primary measures of operating results in
making decisions:  property net operating income (PNOI),  defined as income from
real estate operations less property operating expenses (before interest expense
and  depreciation  and  amortization),  and funds from  operations  available to
common stockholders  (FFO),  defined as net income (loss) computed in accordance
with U.S. generally accepted  accounting  principles (GAAP),  excluding gains or
losses from sales of depreciable real estate property,  plus real estate related
depreciation  and  amortization,   and  after  adjustments  for   unconsolidated
partnerships  and  joint  ventures.  The  Company  calculates  FFO  based on the
National Association of Real Estate Investment Trusts' (NAREIT) definition.
     PNOI is a supplemental  industry reporting measurement used to evaluate the
performance of the Company's real estate investments.  The Company believes that
the exclusion of depreciation and amortization in the industry's  calculation of
PNOI provides a supplemental  indicator of the property's performance since real
estate values have historically risen or fallen with market conditions.  PNOI as
calculated  by the  Company  may  not be  comparable  to  similarly  titled  but
differently  calculated  measures  for  other  REITs.  The  major  factors  that
influence  PNOI  are  occupancy  levels,  acquisitions  and  sales,  development
properties  that  achieve  stabilized  operations,   rental  rate  increases  or
decreases,  and the recoverability of operating expenses.  The Company's success
depends  largely upon its ability to lease space and to recover from tenants the
operating costs associated with those leases.
     Real estate income is comprised of rental income,  pass-through  income and
other real estate income including lease  termination fees.  Property  operating
expenses  are  comprised of property  taxes,  insurance,  utilities,  repair and
maintenance  expenses,  management  fees,  other  operating  costs  and bad debt
expense.  Generally,  the  Company's  most  significant  operating  expenses are
property taxes and insurance. Tenant leases may be net leases in which the total
operating  expenses are recoverable,  modified gross leases in which some of the
operating  expenses  are  recoverable,  or gross leases in which no expenses are
recoverable  (gross leases represent only a small portion of the Company's total
leases).  Increases in property  operating  expenses are fully recoverable under
net leases  and  recoverable  to a high  degree  under  modified  gross


leases.  Modified  gross  leases  often  include  base year  amounts and expense
increases over these amounts are recoverable. The Company's exposure to property
operating  expenses is primarily due to vacancies and leases for occupied  space
that limit the amount of expenses that can be recovered.
     The Company  believes  FFO is an  appropriate  measure of  performance  for
equity real  estate  investment  trusts.  The Company  believes  that  excluding
depreciation  and  amortization in the  calculation of FFO is appropriate  since
real estate  values have  historically  increased or  decreased  based on market
conditions. FFO is not considered as an alternative to net income (determined in
accordance with GAAP) as an indication of the Company's  financial  performance,
nor is it a measure of the Company's  liquidity or indicative of funds available
to  provide  for  the  Company's  cash  needs,  including  its  ability  to make
distributions.  The Company's key drivers  affecting FFO are changes in PNOI (as
discussed above), interest rates, the amount of leverage the Company employs and
general  and  administrative   expense.   The  following  table  presents  on  a
comparative   basis  for  the  three  months  ended  March  31,  2007  and  2006
reconciliations of PNOI and FFO Available to Common Stockholders to Net Income.


                                                                                                   Three Months Ended March 31,
                                                                                              --------------------------------------
                                                                                                 2007                        2006
                                                                                              --------------------------------------
                                                                                                           (In thousands)
                                                                                                                        
Income from real estate operations..............................................              $   36,086                     32,178
Expenses from real estate operations............................................                 (10,084)                    (8,958)
                                                                                              --------------------------------------
PROPERTY NET OPERATING INCOME...................................................                  26,002                     23,220

Equity in earnings of unconsolidated investment (before depreciation)...........                     109                        107
Income from discontinued operations (before depreciation and amortization)......                       -                        645
Interest income.................................................................                      22                         22
Other income....................................................................                      25                         19
Interest expense................................................................                  (6,171)                    (6,335)
General and administrative expense..............................................                  (2,029)                    (1,808)
Minority interest in earnings (before depreciation and amortization)............                    (188)                      (174)
Gain on sale of nondepreciable real estate investments..........................                       7                        649
Dividends on Series D preferred shares..........................................                    (656)                      (656)
                                                                                              --------------------------------------

FUNDS FROM OPERATIONS AVAILABLE TO COMMON STOCKHOLDERS..........................                  17,121                     15,689
Depreciation and amortization from continuing operations........................                 (11,195)                   (10,321)
Depreciation and amortization from discontinued operations......................                       -                       (286)
Depreciation from unconsolidated investment.....................................                     (33)                       (33)
Minority interest depreciation and amortization.................................                      38                         37
Gain on sale of depreciable real estate investments.............................                       -                        419
                                                                                              --------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS.....................................                   5,931                      5,505
Dividends on preferred shares...................................................                     656                        656
                                                                                              --------------------------------------

NET INCOME......................................................................              $    6,587                      6,161
                                                                                              ======================================

Net income available to common stockholders per diluted share...................              $      .25                        .25
Funds from operations available to common stockholders per diluted share........                     .72                        .71

Diluted shares for earnings per share and funds from operations.................                  23,769                     22,208



The Company analyzes the following performance trends in evaluating the progress
of the Company:

o    The FFO change per share  represents  the  increase  or decrease in FFO per
     share from the same quarter in the current year compared to the prior year.
     FFO per  share for the first  quarter  of 2007 was $.72 per share  compared
     with $.71 per  share for the same  period  of 2006,  an  increase  of 1.4%.
     Results for the three months ended March 31, 2006  included  $.03 per share
     gain on the sale of land  compared to none in the same period of 2007.  The
     increase in FFO was mainly due to a PNOI increase of $2,782,000,  or 12.0%.
     The increase in PNOI was primarily  attributable  to $1,067,000  from newly
     developed  properties,  $1,013,000  from same property  growth and $727,000
     from 2006 and 2007 acquisitions. The first quarter of 2007 was the eleventh
     consecutive  quarter of increased  FFO as compared to the  previous  year's
     quarter.

o    Same property net operating  income change  represents the PNOI increase or
     decrease for operating  properties  owned during the entire  current period
     and prior year reporting period.  PNOI from same properties  increased 4.4%
     for  the  first  quarter.  The  first  quarter  of 2007  was the  fifteenth
     consecutive quarter of improved same property operations.

o    Occupancy is the percentage of total leasable  square footage for which the
     lease term has commenced as of the close of the reporting period. Occupancy
     at March 31, 2007 was 96.1%,  the highest  level since the third quarter of
     2000,  and an  increase  from  occupancy  at  December  31,  2006 of 95.9%,
     September  30, 2006 of 95.6%,  June 30, 2006 of 94.0% and March 31, 2006 of
     93.8%.  Occupancy  has ranged from 91.0% to 96.1% for  sixteen  consecutive
     quarters.

o    Rental rate change  represents  the rental rate increase or decrease on new
     and renewal leases  compared to the prior leases on the same space.  Rental
     rate  increases on new and renewal  leases  (5.3% of total square  footage)
     averaged 11.4% for the first quarter of 2007.



CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The Company's  management  considers the following  accounting policies and
estimates to be critical to the reported operations of the Company.

Real Estate Properties
     The Company  allocates  the purchase  price of acquired  properties  to net
tangible and identified intangible assets based on their respective fair values.
Factors  considered  by  management  in  allocating  the cost of the  properties
acquired  include an estimate of carrying  costs  during the  expected  lease-up
periods  considering  current  market  conditions  and costs to execute  similar
leases.  The allocation to tangible assets (land,  building and improvements) is
based upon management's determination of the value of the property as if it were
vacant  using  discounted  cash flow models.  The  remaining  purchase  price is
allocated among three categories of intangible assets consisting of the above or
below market component of in-place leases,  the value of in-place leases and the
value of  customer  relationships.  The  value  allocable  to the above or below
market  component of an acquired  in-place  lease is  determined  based upon the
present value (using a discount rate which  reflects the risks  associated  with
the acquired leases) of the difference between (i) the contractual amounts to be
paid  pursuant  to the lease  over its  remaining  term,  and (ii)  management's
estimate  of the  amounts  that would be paid using fair  market  rates over the
remaining  term of the lease.  The amounts  allocated  to above and below market
leases are included in Other Assets and Other Liabilities,  respectively, on the
consolidated  balance  sheets  and are  amortized  to  rental  income  over  the
remaining terms of the respective  leases. The total amount of intangible assets
is further  allocated  to in-place  lease  values and to  customer  relationship
values based upon  management's  assessment of their  respective  values.  These
intangible  assets are  included  in Other  Assets on the  consolidated  balance
sheets and are amortized over the remaining term of the existing  lease,  or the
anticipated life of the customer relationship, as applicable.
     During the industrial  development stage, costs associated with development
(i.e.,  land,  construction  costs,  interest  expense during  construction  and
lease-up,  property  taxes and other direct and indirect costs  associated  with
development)  are  aggregated  into the total  capitalization  of the  property.
Included in these costs are management's  estimates for the portions of internal
costs (primarily personnel costs) that are deemed directly or indirectly related
to such development activities.
     The Company  reviews its real estate  investments  for  impairment of value
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be  recoverable.  If any real estate  investment  is considered
permanently  impaired,  a loss is recorded to reduce the  carrying  value of the
property to its estimated fair value. Real estate assets to be sold are reported
at the lower of the  carrying  amount or fair  value  less  selling  costs.  The
evaluation  of real estate  investments  involves  many  subjective  assumptions
dependent  upon future  economic  events that affect the  ultimate  value of the
property.  Currently,  the Company's  management is not aware of any  impairment
issues nor has it experienced any significant impairment issues in recent years.
In the event of  impairment,  the  property's  basis  would be  reduced  and the
impairment  would  be  recognized  as a  current  period  charge  in the  income
statement.

Valuation of Receivables
     The  Company is  subject to tenant  defaults  and  bankruptcies  that could
affect the  collection of  outstanding  receivables.  In order to mitigate these
risks, the Company  performs credit reviews and analyses on prospective  tenants
before  significant  leases are  executed.  On a  quarterly  basis,  the Company
evaluates  outstanding  receivables  and  estimates  the  allowance for doubtful
accounts.   Management   specifically   analyzes  aged   receivables,   customer
credit-worthiness,  historical  bad  debts  and  current  economic  trends  when
evaluating  the adequacy of the  allowance  for doubtful  accounts.  The Company
believes  that  its  allowance  for  doubtful   accounts  is  adequate  for  its
outstanding  receivables  for the  periods  presented.  In the  event  that  the
allowance  for  doubtful  accounts  is  insufficient  for  an  account  that  is
subsequently  written off,  additional bad debt expense would be recognized as a
current period charge in the income statement.

Tax Status
     EastGroup,  a  Maryland  corporation,   has  qualified  as  a  real  estate
investment trust under Sections 856-860 of the Internal Revenue Code and intends
to continue to qualify as such. To maintain its status as a REIT, the Company is
required  to  distribute  at least  90% of its  ordinary  taxable  income to its
stockholders.  The Company has the option of (i)  reinvesting the sales price of
properties  sold  through  tax-deferred  exchanges,  allowing  for a deferral of
capital  gains on the sale,  (ii) paying out capital  gains to the  stockholders
with no tax to the Company,  or (iii)  treating the capital gains as having been
distributed to the stockholders,  paying the tax on the gain deemed  distributed
and  allocating  the tax  paid as a  credit  to the  stockholders.  The  Company
distributed  all of its 2006 taxable income to its  stockholders  and expects to
distribute  all of its taxable  income in 2007.  Accordingly,  no provision  for
income taxes was necessary in 2006, nor is it expected to be necessary for 2007.


FINANCIAL CONDITION
     EastGroup's  assets were  $971,683,000  at March 31,  2007,  an increase of
$59,896,000  from  December  31,  2006.  Liabilities  increased  $65,271,000  to
$556,113,000  and  stockholders'  equity  decreased  $5,420,000 to  $413,377,000
during the same period.  The  paragraphs  that follow  explain  these changes in
detail.

ASSETS

Real Estate Properties
     Real estate properties increased  $53,519,000 during the three months ended
March 31, 2007 primarily due to the purchase of four properties and the transfer
of two properties from development, as detailed below.


                                                                                                      Date
             Real Estate Properties Acquired in 2007          Location              Size            Acquired            Cost (1)
        ----------------------------------------------------------------------------------------------------------------------------
                                                                                (Square feet)                        (In thousands)
                                                                                                               
        Westinghouse and Lindbergh I & II....               Charlotte, NC            181,000        01/09/07           $     8,939
        North Stemmons III...................               Dallas, TX                60,000        01/30/07                 2,446
        Fairgrounds Business Park............               San Antonio, TX          231,000        03/02/07                 9,853
        Nations Ford Distribution Center.....               Charlotte, NC            456,000        03/08/07                20,096
                                                                                --------------                      ----------------
          Total Acquisitions.................                                        928,000                           $    41,334
                                                                                ==============                      ================


     (1)  Total  cost of the  properties  acquired  was  $43,980,000,  of  which
          $41,334,000  was  allocated  to real estate  properties  as  indicated
          above.  Intangibles  associated with the purchases of real estate were
          allocated as follows:  $2,894,000 to in-place  lease  intangibles  and
          $246,000 to above market leases (both  included in Other Assets on the
          consolidated  balance  sheet)  and  $494,000  to below  market  leases
          (included in Other Liabilities on the consolidated balance sheet). All
          of  these  costs  are  amortized  over  the  remaining  lives  of  the
          associated leases in place at the time of acquisition.


        Real Estate Properties Transferred from                                                      Date
                  Development in 2007                         Location              Size          Transferred      Cost at Transfer
        ----------------------------------------------------------------------------------------------------------------------------
                                                                                (Square feet)                       (In thousands)
                                                                                                               
        Santan 10 II.........................               Chandler, AZ              85,000        01/01/07           $     5,501
        Oak Creek III........................               Tampa, FL                 61,000        03/23/07                 3,578
                                                                                --------------                      ----------------
          Total Developments Transferred.....                                        146,000                           $     9,079
                                                                                ==============                      ================


     The Company  made  capital  improvements  of  $2,751,000  on  existing  and
acquired properties (included in the Capital Expenditures table under Results of
Operations).  Also,  the  Company  incurred  costs of  $355,000  on  development
properties that had transferred to real estate  properties;  the Company records
these  expenditures as development costs on the consolidated  statements of cash
flows during the 12-month period following transfer.

Development
     The investment in development at March 31, 2007 was  $129,346,000  compared
to  $114,986,000  at December 31, 2006.  Total capital  invested for development
during 2007 was  $23,794,000.  In addition to the costs of $23,439,000  incurred
for the  three  months  ended  March 31,  2007 as  detailed  in the  development
activity table,  the Company  incurred costs of $355,000 on developments  during
the 12-month period following transfer to real estate properties.
     In  the  first  quarter  of  2007,   EastGroup  acquired   Centennial  Park
Distribution Center in Denver for $4,131,000.  The building,  which was built in
1990,  contains  68,000  square feet and is located near  Centennial  Airport in
southeast Denver.  The business  distribution  property is currently vacant, and
EastGroup  plans to redevelop it as a multi-tenant  facility.  Costs  associated
with this acquisition are included in the development activity table.
     In addition,  the Company executed a ten-year lease with United  Stationers
Supply Co. for a 404,000 square foot build-to-suit development in its Southridge
Commerce  Park  in  Orlando.   The  projected   cost  of  this   development  is
approximately  $20 million,  and  construction is expected to begin in July 2007
with occupancy projected in the second quarter of 2008.
     The Company  transferred two developments to real estate  properties during
2007 with a total investment of $9,079,000 as of the date of transfer.



                                                                                     Costs Incurred
                                                                      ---------------------------------------------
                                                                         Costs           For the        Cumulative
                                                                      Transferred      Three Months       as of         Estimated
DEVELOPMENT                                              Size          in 2007(1)     Ended 3/31/07     3/31/07      Total Costs(2)
------------------------------------------------------------------------------------------------------------------------------------
                                                     (Square feet)                              (In thousands)
                                                                                                             
LEASE-UP
  Southridge II, Orlando, FL......................        41,000      $        -              249           3,795             4,700
  World Houston 15, Houston, TX...................        63,000               -              255           4,781             5,800
  Arion 17, San Antonio, TX.......................        40,000               -               53           2,991             3,500
  Southridge VI, Orlando, FL......................        81,000               -              311           5,282             5,700
  Oak Creek V,  Tampa, FL.........................       100,000               -              265           5,098             6,400
  Southridge III, Orlando, FL.....................        81,000               -              667           5,120             5,900
  Beltway Crossing II, III & IV, Houston, TX......       160,000               -              492           7,645             9,300

                                                     -------------------------------------------------------------------------------
Total Lease-up....................................       566,000               -            2,292          34,712            41,300
                                                     -------------------------------------------------------------------------------

UNDER CONSTRUCTION
  World Houston 22, Houston, TX...................        68,000               -              974           4,044             4,200
  SunCoast I & II, Fort Myers, FL.................       126,000               -            2,523           7,801            10,900
  World Houston 23, Houston, TX...................       125,000               -            2,737           7,234             8,400
  Arion 16, San Antonio, TX.......................        64,000               -            1,368           3,752             4,200
  Castilian Research Center, Santa Barbara, CA....        35,000               -            1,471           6,393             7,300
  Oak Creek A & B, Tampa, FL(3)...................        35,000               -            1,565           2,316             3,300
  Interstate Commons III, Phoenix, AZ.............        38,000               -            1,125           1,698             3,200
  Southridge VII, Orlando, FL.....................        92,000           3,312                -           3,312             6,700
  40th Avenue Distribution Center, Phoenix, AZ....        89,000               -              449           1,550             6,100
  World Houston 24, Houston, TX...................        93,000               -              586           1,687             5,600
  Centennial Park, Denver, CO.....................        68,000               -            4,149           4,149             4,900
  World Houston 25, Houston, TX...................        66,000               -              243             888             3,700
  Wetmore II, Bldg A, San Antonio, TX.............        34,000             504                -             504             3,200
  Wetmore II, Bldgs B & C, San Antonio, TX........       124,000           1,269                -           1,269             7,600
                                                     -------------------------------------------------------------------------------
Total Under Construction..........................     1,057,000           5,085           17,190          46,597            79,300
                                                     -------------------------------------------------------------------------------

PROSPECTIVE DEVELOPMENT (PRIMARILY LAND)
  Phoenix, AZ.....................................       271,000               -              230           6,745            22,800
  Tucson, AZ......................................        70,000               -                -             326             3,500
  Tampa, FL.......................................       329,000               -              391           5,048            15,600
  Orlando, FL.....................................       560,000          (3,312)           2,234           7,293            40,800
  West Palm Beach, FL.............................        20,000               -               25             710             2,300
  Fort Myers, FL..................................       752,000               -              470          13,138            56,500
  El Paso, TX.....................................       251,000               -                -           2,444             9,600
  Houston, TX.....................................       936,000               -              283           9,790            53,500
  San Antonio, TX.................................       145,000          (1,773)             205           1,838             9,800
  Jackson, MS.....................................        28,000               -                -             705             2,000
                                                     -------------------------------------------------------------------------------
Total Prospective Development.....................     3,362,000          (5,085)           3,838          48,037           216,400
                                                     -------------------------------------------------------------------------------
                                                       4,985,000      $        -           23,320         129,346           337,000
                                                     ===============================================================================

DEVELOPMENTS COMPLETED AND TRANSFERRED
TO REAL ESTATE PROPERTIES DURING 2007
  Santan 10 II, Chandler, AZ......................        85,000      $        -                -           5,501
  Oak Creek III,  Tampa, FL.......................        61,000               -              119           3,578
                                                     --------------------------------------------------------------
Total Transferred to Real Estate Properties.......       146,000      $        -              119           9,079  (4)
                                                     ==============================================================


(1) Represents costs transferred from Prospective Development (principally land)
to Under Construction during the period.
(2) The  information  provided  above  includes  forward-looking  data  based on
current construction schedules,  the status of lease negotiations with potential
tenants and other relevant factors currently available to the Company. There can
be no  assurance  that any of these  factors  will not change or that any change
will not affect the  accuracy of such  forward-looking  data.  Among the factors
that could affect the accuracy of the forward-looking  statements are weather or
other  natural   occurrence,   default  or  other  failure  of   performance  by
contractors,   increases  in  the  price  of   construction   materials  or  the
availability of such materials, failure to obtain necessary permits or approvals
from government entities,  changes in local and/or national economic conditions,
increased competition for tenants or other occurrences that could depress rental
rates, and other factors not within the control of the Company.
(3) These buildings are being developed for sale.
(4) Represents cumulative costs at the date of transfer.

     Accumulated depreciation on real estate properties increased $9,311,000 due
to depreciation expense on real estate properties.  A summary of Other Assets is
presented in Note 9 in the Notes to the Consolidated Financial Statements.


LIABILITIES
     Mortgage notes payable  decreased  $3,165,000 during the three months ended
March  31,  2007 as a  result  of  regularly  scheduled  principal  payments  of
$3,136,000 and mortgage loan premium amortization of $29,000.
     Notes  payable to banks  increased  $75,196,000  as a result of advances of
$129,447,000   exceeding   repayments  of  $54,251,000.   The  Company's  credit
facilities  are  described  in  greater  detail  under   Liquidity  and  Capital
Resources.
     See Note 10 in the Notes to the  Consolidated  Financial  Statements  for a
summary of Accounts Payable and Accrued Expenses.

STOCKHOLDERS' EQUITY
     Distributions  in excess of earnings  increased  $5,855,000  as a result of
dividends on common and preferred stock of $12,442,000  exceeding net income for
financial  reporting  purposes  of  $6,587,000.  See Note 13 in the Notes to the
Consolidated  Financial  Statements  for  information  related to the changes in
additional paid-in capital resulting from stock-based compensation.

RESULTS OF OPERATIONS
(Comments  are for the three months  ended March 31, 2007  compared to the three
months ended March 31, 2006.)

     Net income  available  to common  stockholders  for the three  months ended
March 31, 2007 was  $5,931,000  ($.25 per basic and diluted  share)  compared to
$5,505,000  ($.25 per  basic and  diluted  share)  for the same  period in 2006.
Diluted  earnings  per share for the three  months in 2006  included  a $.05 per
share gain on the sale of real estate properties compared to none in 2007.
     PNOI for the three months increased by $2,782,000,  or 12.0%, primarily due
to  increased  average  occupancy,  acquisitions  and  developments.  Expense to
revenue  ratios were about the same for both periods.  The Company's  percentage
leased  and  occupied  were  96.7% and 96.1%,  respectively,  at March 31,  2007
compared to 94.4% and 93.8% at March 31, 2006.
     The increase in PNOI was primarily  attributable  to $1,067,000  from newly
developed  properties,  $1,013,000  from same property  growth and $727,000 from
2006 and 2007  acquisitions.  These increases in PNOI and lower interest expense
for the  first  quarter  of 2007  were  offset  by  increased  depreciation  and
amortization expense and other costs as discussed below.
     The following  table  presents the  components of interest  expense for the
first quarter of 2007 and 2006:


                                                                                  Three Months Ended March 31,
                                                                                ---------------------------------       Increase/
                                                                                   2007                  2006           Decrease
                                                                                -------------------------------------------------
                                                                                     (In thousands, except rates of interest)
                                                                                                                  
     Average bank borrowings..........................................          $   59,224               118,822         (59,598)
     Weighted average variable interest rates.........................               6.63%                 5.61%

     VARIABLE RATE INTEREST EXPENSE
     Variable rate interest (excluding loan cost amortization)........          $      968                 1,643            (675)
     Amortization of bank loan costs..................................                  89                    89               -
                                                                                -------------------------------------------------
     Total variable rate interest expense.............................               1,057                 1,732            (675)
                                                                                -------------------------------------------------

     FIXED RATE INTEREST EXPENSE
     Fixed rate interest (excluding loan cost amortization)...........               6,422                 5,412           1,010
     Amortization of mortgage loan costs..............................                 132                   110              22
                                                                                -------------------------------------------------
     Total fixed rate interest expense................................               6,554                 5,522           1,032
                                                                                -------------------------------------------------

     Total interest...................................................               7,611                 7,254             357
     Less capitalized interest........................................              (1,440)                 (919)           (521)
                                                                                -------------------------------------------------

     TOTAL INTEREST EXPENSE...........................................          $    6,171                 6,335            (164)
                                                                                =================================================



     Interest costs incurred  during the period of  construction  of real estate
properties are capitalized and offset against  interest  expense.  The Company's
weighted  average  variable  interest  rates in the first  quarter  of 2007 were
higher than in 2006; however,  average bank borrowings were significantly lower.
The Company has closed  several new mortgages with ten-year terms at fixed rates
in recent  years and used the  proceeds  to reduce  the  Company's  exposure  to
changes in variable bank rates.
     The increase in mortgage  interest expense in 2007 was primarily due to the
new mortgages detailed in the table below.


     NEW MORTGAGES                                                 INTEREST RATE          DATE               AMOUNT
     ------------------------------------------------------------------------------------------------------------------
                                                                                                      
     Huntwood and Wiegman Distribution Centers.............            5.680%           08/08/06         $  38,000,000
     Alamo Downs, Arion 1-15 & 17, Rampart I, II & III,
       Santan 10 and World Houston 16......................            5.970%           10/17/06            78,000,000
                                                                   -------------                        ---------------
       Weighted Average/Total Amount.......................            5.875%                            $ 116,000,000
                                                                   =============                        ===============



     These increases were offset by regularly  scheduled  principal payments and
the repayments of three mortgages  totaling  $35,929,000 in 2006 as shown in the
following table:


                                                              INTEREST           DATE             PAYOFF
     MORTGAGE LOANS REPAID IN 2006                              RATE            REPAID            AMOUNT
     -------------------------------------------------------------------------------------------------------
                                                                                         
     Huntwood Distribution Center.......................       7.990%          08/08/06       $  10,557,000
     Wiegman Distribution Center........................       7.990%          08/08/06           4,872,000
     Arion Business Park................................       4.450%          10/16/06          20,500,000
                                                             ----------                      ---------------
       Weighted Average/Total Amount....................       5.970%                         $  35,929,000
                                                             ==========                      ===============


     Depreciation and amortization for continuing  operations increased $874,000
for the three months  ended March 31, 2007  compared to the same period in 2006.
This  increase was primarily due to  properties  acquired and  transferred  from
development during 2006 and 2007.
     NAREIT has recommended  supplemental  disclosures concerning  straight-line
rent,  capital  expenditures  and  leasing  costs.  Straight-lining  of rent for
continuing  operations increased income by $142,000 in the first quarter of 2007
compared to $359,000 in the same period in 2006.

Capital Expenditures
     Capital  expenditures  for the three  months  ended March 31, 2007 and 2006
were as follows:


                                                                                    Three Months Ended March 31,
                                                              Estimated         ----------------------------------
                                                             Useful Life           2007                    2006
                                                          --------------------------------------------------------
                                                                                          (In thousands)
                                                                                                    
        Upgrade on Acquisitions..................               40 yrs          $       39                     63
        Tenant Improvements:
           New Tenants...........................             Lease Life             1,438                  2,019
           New Tenants (first generation) (1)....             Lease Life               338                    152
           Renewal Tenants.......................             Lease Life               404                    149
        Other:
           Building Improvements.................              5-40 yrs                225                    515
           Roofs.................................              5-15 yrs                165                    134
           Parking Lots..........................              3-5 yrs                 107                     63
           Other.................................               5 yrs                   35                     30
                                                                                ----------------------------------
              Total capital expenditures.........                               $    2,751                  3,125
                                                                                ==================================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.

Capitalized Leasing Costs
     The Company's leasing costs  (principally  commissions) are capitalized and
included  in Other  Assets.  The  costs  are  amortized  over  the  terms of the
associated  leases and are included in depreciation  and  amortization  expense.
Capitalized  leasing  costs for the three  months  ended March 31, 2007 and 2006
were as follows:


                                                                                    Three Months Ended March 31,
                                                              Estimated         ----------------------------------
                                                             Useful Life           2007                    2006
                                                          --------------------------------------------------------
                                                                                          (In thousands)
                                                                                                    
        Development..............................             Lease Life        $      905                    234
        New Tenants..............................             Lease Life               686                    692
        New Tenants (first generation) (1).......             Lease Life               115                     40
        Renewal Tenants..........................             Lease Life               375                    495
                                                                                ----------------------------------
              Total capitalized leasing costs....                               $    2,081                  1,461
                                                                                ==================================

        Amortization of leasing costs (2)........                               $    1,180                  1,064
                                                                                ==================================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.
(2) Includes discontinued operations.


Discontinued Operations
     The results of operations,  including interest expense (if applicable), for
the properties sold or held for sale during the periods reported are shown under
Discontinued  Operations on the consolidated  income  statements.  The following
table  presents the  components of revenue and expense for the  properties  sold
during the three months ended March 31, 2006.  There were no sales of properties
during 2007;  however,  the Company  recognized a deferred  gain from a previous
sale.


                                                                         Three Months Ended March 31,
                                                                         ----------------------------
Discontinued Operations                                                    2007                2006
-----------------------------------------------------------------------------------------------------
                                                                                (In thousands)
                                                                                          
Income from real estate operations..............................         $      -                934
Expenses from real estate operations............................                -               (289)
                                                                         ----------------------------
  Property net operating income from discontinued operations....                -                645

Depreciation and amortization...................................                -               (286)
                                                                         ----------------------------

Income from real estate operations..............................                -                359
  Gain on sale of real estate investments.......................                7              1,068
                                                                         ----------------------------

Income from discontinued operations.............................         $      7              1,427
                                                                         ============================


     A summary of gain on sale of real estate  investments  for the three months
ended March 31, 2006 follows:


                                                                             Date          Net                 Deferred   Recognized
       Real Estate Properties              Location            Size          Sold      Sales Price    Basis      Gain        Gain
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      (In thousands)
                                                                                                           
Madisonville land....................    Madisonville, KY    1.2 Acres     01/05/06    $      804         27        181         596
Senator I & II/Southeast Crossing....    Memphis, TN        534,000 SF     03/09/06        14,870     14,466          -         404
Dallas land..........................    Dallas, TX           0.1 Acre     03/16/06            66         13          -          53
Deferred gain recognized from
    previous sale....................                                                                                            15
                                                                                       ---------------------------------------------
                                                                                       $   15,740     14,506        181       1,068
                                                                                       =============================================


NEW ACCOUNTING PRONOUNCEMENTS

     In June 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Interpretation  No. 48 (FIN 48),  Accounting for Uncertainty in Income Taxes, an
Interpretation  of FASB  Statement No. 109. FIN 48 clarifies the  accounting for
uncertainty in income taxes recognized in a company's  financial  statements and
prescribes a recognition  threshold and measurement  attribute for the financial
statement  recognition and measurement of a tax position taken or expected to be
taken  in a tax  return.  FIN  48  was  effective  January  1,  2007.  With  few
exceptions,  the Company's 2002 and earlier tax years are closed for examination
by U.S. federal, state and local tax authorities.  The adoption of FIN 48 had no
impact on the  Company's  overall  financial  position or results of  operations
during the first quarter of 2007.
     In  September  2006,  the FASB issued  Statement  of  Financial  Accounting
Standards (SFAS) No. 157, Fair Value  Measurements,  which provides guidance for
using fair  value to  measure  assets  and  liabilities.  SFAS No.  157  applies
whenever  other  standards  require  (or  permit)  assets or  liabilities  to be
measured  at fair  value but does not  expand  the use of fair  value in any new
circumstances.  The  provisions  of Statement  157 are  effective  for financial
statements  issued for fiscal years  beginning  after  November  15,  2007,  and
interim  periods  within  those  fiscal  years.   EastGroup   accounts  for  its
stock-based  compensation  costs at fair value on the dates of grant as required
under SFAS No. 123R.  Also, as required under SFAS No. 133, the Company accounts
for its interest rate swap cash flow hedge on the Tower  Automotive  mortgage at
fair value.  The Company expects that the adoption of Statement 157 in 2008 will
have  little  or no impact on its  overall  financial  position  or  results  of
operations.

LIQUIDITY AND CAPITAL RESOURCES

     Net cash provided by operating  activities  was  $14,544,000  for the three
months ended March 31, 2007.  The primary  other  sources of cash were from bank
borrowings.  The  Company  distributed  $11,912,000  in common and  $656,000  in
preferred stock dividends  during the first quarter of 2007.  Other primary uses
of cash were for bank debt  repayments,  purchases of real estate,  construction
and development of properties, mortgage note repayments and capital improvements
at various properties.
     Total debt at March 31, 2007 and December 31, 2006 is detailed  below.  The
Company's bank credit  facilities have certain  restrictive  covenants,  and the
Company was in compliance  with all of its debt  covenants at March 31, 2007 and
December 31, 2006.


                                                                  March 31, 2007         December 31, 2006
                                                                 -------------------------------------------
                                                                               (In thousands)
                                                                                           
        Mortgage notes payable - fixed rate.........             $       414,275                  417,440
        Bank notes payable - floating rate..........                     104,262                   29,066
                                                                 -------------------------------------------
           Total debt...............................             $       518,537                  446,506
                                                                 ===========================================



     The Company has a  three-year,  $175  million  unsecured  revolving  credit
facility  with a group of nine banks that matures in January  2008.  The Company
customarily  uses this line of credit for  acquisitions  and  developments.  The
interest  rate on the facility is based on the LIBOR index and varies  according
to  debt-to-total  asset value ratios,  with an annual  facility fee of 20 basis
points.  EastGroup's  current interest rate under this facility is LIBOR plus 95
basis points,  except that it may be lower based upon the competitive bid option
in the note.  The line of  credit  can be  expanded  by $100  million  and has a
one-year  extension  at  EastGroup's  option.  At March 31,  2007,  the weighted
average  interest rate was 6.04% on a balance of $88,700,000.  The interest rate
on each  tranche is  currently  reset on a monthly  basis.  At May 7, 2007,  the
balance on this line was  comprised of a $66 million  tranche at 6.27% and $43.7
million in competitive bid loans at a weighted average rate of 5.81%.
     The Company has a one-year $20 million unsecured  revolving credit facility
with PNC Bank,  N.A.  that  matures in November  2007.  This credit  facility is
customarily used for working capital needs. The interest rate on the facility is
based on LIBOR and varies according to debt-to-total  asset value ratios;  it is
currently LIBOR plus 110 basis points.  At March 31, 2007, the interest rate was
6.42% on $15,562,000.
     As market conditions permit,  EastGroup issues equity,  including preferred
equity,  and/or employs  fixed-rate,  nonrecourse first mortgage debt to replace
the short-term bank borrowings.

Contractual Obligations
     EastGroup's  fixed,  noncancelable  obligations as of December 31, 2006 did
not  materially  change  during the three months ended March 31, 2007 except for
the  increase  in  bank  borrowings  discussed  above  and the  purchase  of the
properties in Charlotte  that were under  contract at year end. In addition,  in
late March, the Company executed a ten-year lease with United  Stationers Supply
Co.  for a 404,000  square  foot  built-to-suit  development  in its  Southridge
Commerce  Park  in  Orlando.   The  projected   cost  of  this   development  is
approximately  $20  million and  construction  is expected to begin in July 2007
with occupancy  projected in the second quarter of 2008. In connection with this
build-to-suit   development,   EastGroup  entered  into  contracts  with  United
Stationers to purchase two of its existing  properties  (278,000 square feet) in
Jacksonville and Tampa, Florida for approximately $9 million. These acquisitions
are expected to close in mid-2008,  in line with completion of the build-to-suit
development.  Also,  the  Company  entered  into a contract  to acquire a 45,000
square  foot  building  and 10 acres of land for future  development  in Tucson,
Arizona for approximatley $5.5 million. This acquisition is expected to close in
mid-May 2007.

     The Company  anticipates  that its current  cash  balance,  operating  cash
flows,  borrowings  under its lines of credit,  proceeds  from new mortgage debt
and/or proceeds from the issuance of equity instruments will be adequate for (i)
operating  and  administrative  expenses,  (ii)  normal  repair and  maintenance
expenses at its properties,  (iii) debt service obligations,  (iv) distributions
to stockholders,  (v) capital improvements,  (vi) purchases of properties, (vii)
development,  and (viii) any other normal  business  activities  of the Company,
both in the short- and long-term.


INFLATION

     Most  of  the  Company's   leases   include   scheduled   rent   increases.
Additionally,  most of the Company's leases require the tenants to pay their pro
rata share of operating  expenses,  including  real estate taxes,  insurance and
common area maintenance, thereby reducing the Company's exposure to increases in
operating expenses resulting from inflation.  In addition,  the Company's leases
typically have three to five year terms, which may enable the Company to replace
existing leases with new leases at a higher base if rents on the existing leases
are below the then-existing market rate.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     The Company is exposed to interest  rate  changes  primarily as a result of
its lines of credit and long-term debt maturities. This debt is used to maintain
liquidity and fund capital  expenditures  and  expansion of the  Company's  real
estate investment portfolio and operations. The Company's objective for interest
rate risk management is to limit the impact of interest rate changes on earnings
and cash  flows  and to lower  its  overall  borrowing  costs.  To  achieve  its
objectives,  the Company  borrows at fixed  rates but also has several  variable
rate bank lines as discussed  under Liquidity and Capital  Resources.  The table
below presents the principal  payments due and weighted  average  interest rates
for both the fixed rate and variable rate debt.


                                        Apr-Dec
                                         2007         2008      2009      2010      2011     Thereafter     Total     Fair Value
                                       ------------------------------------------------------------------------------------------
                                                                                                 
Fixed rate debt(1) (in thousands)...   $ 23,390      12,967   43,157     11,680    77,908      245,173     414,275     418,683(2)
Weighted average interest rate......      7.31%       6.26%    6.62%      6.03%     7.05%        5.78%       6.21%
Variable rate debt (in thousands)...   $ 15,562      88,700        -          -         -            -     104,262     104,262
Weighted average interest rate......      6.42%       6.04%        -          -         -            -       6.10%


(1) The fixed rate debt shown  above  includes  the Tower  Automotive  mortgage,
which has a variable  interest rate based on the one-month LIBOR.  EastGroup has
an  interest  rate swap  agreement  that  fixes the rate at 4.03% for the 8-year
term.  Interest and related fees result in an annual effective  interest rate of
5.3%.
(2) The fair value of the  Company's  fixed rate debt is estimated  based on the
quoted market prices for similar issues or by discounting expected cash flows at
the  rates  currently  offered  to the  Company  for debt of the same  remaining
maturities, as advised by the Company's bankers.

     As the table above  incorporates  only those  exposures  that existed as of
March 31, 2007,  it does not consider  those  exposures or positions  that could
arise after that date. The ultimate impact of interest rate  fluctuations on the
Company will depend on the exposures that arise during


subsequent  periods.  If the weighted average interest rate on the variable rate
bank  debt as shown  above  changes  by 10% or  approximately  61 basis  points,
interest  expense  and cash flows would  increase  or decrease by  approximately
$636,000 annually.
     The Company has an interest  rate swap  agreement  to hedge its exposure to
the variable  interest rate on the Company's  $9,875,000 Tower Automotive Center
recourse  mortgage,  which is  summarized  in the  table  below.  Under the swap
agreement,  the Company  effectively pays a fixed rate of interest over the term
of the agreement  without the exchange of the underlying  notional amount.  This
swap is designated as a cash flow hedge and is considered to be fully  effective
in hedging the  variable  rate risk  associated  with the Tower  mortgage  loan.
Changes  in the  fair  value of the swap are  recognized  in  accumulated  other
comprehensive income. The Company does not hold or issue this type of derivative
contract for trading or speculative purposes.


                              Current Notional                                                          Fair Value      Fair Value
            Type of Hedge          Amount          Maturity Date     Reference Rate     Fixed Rate      at 3/31/07      at 12/31/06
        ----------------------------------------------------------------------------------------------------------------------------
                               (In thousands)                                                                 (In thousands)
                                                                                                          
                 Swap              $9,875            12/31/10         1 month LIBOR       4.03%            $251            $314


FORWARD LOOKING STATEMENTS

The Company's  assumptions  and financial  projections  in this report are based
upon  "forward-looking"  information  and are being  made  pursuant  to the safe
harbor  provisions  of the  Private  Securities  Litigation  Reform Act of 1995.
Forward-looking statements are inherently subject to known and unknown risks and
uncertainties,  many of which the Company  cannot  predict,  including,  without
limitation:  changes  in  general  economic  conditions;  the  extent  of tenant
defaults or of any early lease  terminations;  the Company's ability to lease or
re-lease  space at current or  anticipated  rents;  changes in the supply of and
demand for industrial/warehouse  properties;  increases in interest rate levels;
increases in operating costs; the availability of financing;  natural  disasters
and the Company's ability to obtain adequate insurance;  changes in governmental
regulation,  tax rates and similar matters;  and other risks associated with the
development  and  acquisition of properties,  including  risks that  development
projects may not be completed on schedule or that development or operating costs
may be  greater  than  anticipated.  Although  the  Company  believes  that  the
expectations  reflected  in  the  forward-looking   statements  are  based  upon
reasonable  assumptions at the time made, the Company can give no assurance that
such expectations will be achieved. The Company assumes no obligation whatsoever
to  publicly  update  or revise  any  forward-looking  statements.  See also the
Company's reports to be filed from time to time with the Securities and Exchange
Commission pursuant to the Securities Exchange Act of 1934.

ITEM 4.  CONTROLS AND PROCEDURES.

(i) Disclosure Controls and Procedures.

     The Company  carried out an evaluation,  under the supervision and with the
participation  of  the  Company's  management,  including  the  Company's  Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design  and  operation  of the  Company's  disclosure  controls  and  procedures
pursuant to Exchange  Act Rule  13a-15.  Based upon that  evaluation,  the Chief
Executive  Officer and Chief Financial  Officer  concluded that, as of March 31,
2007, the Company's  disclosure controls and procedures were effective in timely
alerting them to material  information  relating to the Company  (including  its
consolidated subsidiaries) required to be included in the Company's periodic SEC
filings.

(ii) Changes in Internal Control Over Financial Reporting.

     There  was no change  in the  Company's  internal  control  over  financial
reporting  during the Company's  first fiscal  quarter ended March 31, 2007 that
has  materially  affected,  or is reasonably  likely to materially  affect,  the
Company's internal control over financial reporting.


PART II.  OTHER INFORMATION

ITEM 1A.  RISK FACTORS

There have been no material changes to the risk factors disclosed in EastGroup's
Form 10-K for the year ended December 31, 2006.

ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Purchases of Equity Securities by the Issuer and Affiliated Purchasers


                                 Total Number       Average Price          Total Number of Shares          Maximum Number of Shares
                                  of Shares           Paid Per          Purchased as Part of Publicly     That May Yet Be Purchased
             Period               Purchased            Share             Announced Plans or Programs     Under the Plans or Programs
     -------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
     01/01/07 thru 01/31/07         5,061 (1)         $53.56                         -                              672,300
     02/01/07 thru 02/28/07             -                  -                         -                              672,300
     03/01/07 thru 03/31/07         1,251 (1)          52.46                         -                              672,300 (2)
                                 --------------------------------------------------------------------
     Total                          6,312             $53.34                         -
                                 ====================================================================


(1) As permitted under the Company's  equity  compensation  plans,  these shares
were  withheld  by the Company to satisfy the tax  withholding  obligations  for
those employees who elected this option in connection with the vesting of shares
of restricted  stock.  Shares  withheld for tax  withholding  obligations do not
affect the total number of remaining  shares  available for repurchase under the
Company's common stock repurchase plan.

(2)  EastGroup's  Board of Directors  has  authorized  the  repurchase  of up to
1,500,000  shares of its outstanding  common stock.  The shares may be purchased
from time to time in the open market or in  privately  negotiated  transactions.
Under the common stock  repurchase  plan,  the Company has  purchased a total of
827,700  shares for  $14,170,000  (an average of $17.12 per share) with  672,300
shares still  authorized for  repurchase.  The Company has not  repurchased  any
shares under this plan since 2000.

ITEM 6.  EXHIBITS.

     (a)  Form 10-Q Exhibits:

          3(a) Bylaws of the Company (incorporated by reference to Appendix C to
               the  Company's   Proxy   Statement  for  its  Annual  Meeting  of
               Stockholders held on June 5, 1997).

          3(b) Amendment  to Bylaws of the  Company  dated as of April 11,  2007
               (incorporated  by reference to Exhibit 3.1 to the Company's  Form
               8-K filed April 12, 2007).

          (31) Rule 13a-14(a)/15d-14(a)  Certifications (pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer

          (32) Section  1350  Certifications  (pursuant  to  Section  906 of the
               Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer


                                   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 to be signed on
its behalf by the undersigned, thereunto duly authorized.

Date:  May 10, 2007

                        EASTGROUP PROPERTIES, INC.

                        By:   /s/ BRUCE CORKERN
                              -----------------------------
                              Bruce Corkern, CPA
                              Senior Vice President, Controller and
                              Chief Accounting Officer


                         By:  /s/ N. KEITH MCKEY
                              ------------------------------
                              N. Keith McKey, CPA
                              Executive Vice President, Chief Financial Officer,
                              Treasurer and Secretary