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

                                    FORM 8-K

                                 CURRENT REPORT

                       PURSUANT TO SECTION 13 OR 15(D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

         Date of Report (Date of earliest event reported): July 19, 2005

                             CHEVIOT FINANCIAL CORP.
               (Exact Name of Registrant as Specified in Charter)

            Federal                       0-50529                56-2423750
-----------------------------         ----------------       -----------------
(State or Other Jurisdiction)        (Commission File No.)   (I.R.S. Employer
      of Incorporation)                                      Identification No.)


3723 Glenmore Avenue, Cheviot, Ohio                                45211
------------------------------------                           -------------
(Address of Principal Executive Offices)                         (Zip Code)

Registrant's telephone number, including area code:  (513) 661-0457
                                                     --------------


                                 Not Applicable
                                ----------------
          (Former name or former address, if changed since last report)


Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[  ] Written communications  pursuant to Rule 425 under the Securities Act (17
     CFR 230.425)

[  ] Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17
     CFR 240.14a-12)

[  ] Pre-commencement  communications  pursuant  to Rule  14d-2(b)  under the
     Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement  communications  pursuant  to Rule  13e-4(c)  under the
     Exchange Act (17 CFR 240.13e-4(c))





Item 2.02   Results of Operations and Financial Condition

          On July 19, 2005,  Cheviot Financial Corp.  announced its earnings for
          the quarter  ended June 30,  2005. A copy of the press  release  dated
          July 19,  2005,  detailing  earnings  for this  period is  attached as
          Exhibit 99.1 to this report.


Item 9.01  Financial Statements and Exhibits

          (a)  Financial Statements of businesses acquired. Not Applicable.

          (b)  Pro forma financial information. Not Applicable.

          (c)  Exhibits.

          The following Exhibit is attached as part of this report:


          99.1 Press release of Cheviot  Financial  Corp.,  dated July 19, 2005,
               announcing  the  company's  earnings for the three and six months
               ended June 30, 2005.








                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, hereunto duly authorized.

                                                CHEVIOT FINANCIAL CORP.



DATE: July 19, 2005                 By:     /s/ Scott T. Smith
                                            ------------------
                                                Scott T. Smith
                                                Chief Financial Officer







                                  EXHIBIT INDEX

Exhibit No.                     Description
-----------                     ------------

  99.1         Press release of Cheviot  Financial  Corp.,  dated July 19, 2005,
               announcing  the  company's  earnings for the three and six months
               ended June 30, 2005.











Contact:          Thomas J. Linneman                      For immediate release
                  513-661-0457



      Cheviot Financial Corp. Reports Second-Quarter and Six Month Earnings


CINCINNATI,  Ohio - July 19, 2005 - Cheviot Financial Corp. (NASDAQ:  CHEV), the
parent  company of Cheviot  Savings  Bank,  today  reported  net earnings in the
second fiscal  quarter of 2005 of $424,000,  or 4 cents per share  compared with
net earnings of $590,000 for the second fiscal quarter of 2004. Net earnings for
the six  months  ended June 30,  2005 of $1.1  million,  or $.11 per  share,  an
increase of $1.2 million over results of operations  recorded in the  comparable
six month period in 2004.

The  $166,000  decline in 2005 second  quarter net  earnings is due to a $97,000
increase in net  interest  and other  income,  and a $106,000 in federal  taxes,
which were more than offset by a $369,000 increase in general and administrative
expense.

The enhanced 2005 six month results were generally  driven by healthy  increases
of $250,000 in net interest income after provision for loan losses,  and $75,000
in  other  income,  as  well  as  the  absence  of  a  $1.5  million  charitable
contribution  in the 2004 six month  period.  These  favorable  aspects  of 2005
operations were partially offset by an approximate  $475,000 increase in general
and administrative  expense,  reflective of increased incentive compensation and
franchise tax costs  associated with the Company's  conversion to the stock form
of ownership.

At June 30, 2005,  Cheviot  Financial  Corp.  had  consolidated  total assets of
$281.2  million,  total  liabilities of $203.5  million,  including  deposits of
$180.9 million,  and  shareholders'  equity of $77.6 million,  or 27.6% of total
assets.

Cheviot Savings Bank was established in 1911 and currently has four full-service
offices in  Hamilton  County,  Ohio,  as well as one loan  production  office in
Mason, Ohio.

                                      # # #

Unaudited financial statements follow.


"Safe Harbor"  Statement under the Private  Securities  Litigation Reform Act of
1995:   Statements  in  this  release  which  are  not   historical   facts  are
forward-looking  and involve risks and uncertainties.  The company undertakes no
obligation to update any forward-looking statement.







            CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                 (In thousands)
                                   (Unaudited)

                                                                         June 30,                       December 31,
                     ASSETS                                                2005                               2004

                                                                                                     
Cash and cash equivalents                                               $ 8,704                            $ 7,725
Investment securities                                                    53,582                             57,789
Loans receivable                                                        207,838                            203,842
Other assets                                                             11,042                              7,231
                                                                     ----------                           ---------
      Total assets                                                     $281,166                           $276,587
                                                                     ==========                           ========
      LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits                                                              $ 180,879                          $ 179,989
Advances from the FHLB                                                   20,985                             16,199
Other liabilities                                                         1,666                              2,459
                                                                     ----------                           ---------
      Total liabilities                                                 203,530                            198,647

Shareholders' equity                                                     77,636                             77,940
                                                                     ----------                           ---------
      Total liabilities and shareholders' equity                       $281,166                           $276,587
                                                                     ==========                           ========





                             Cheviot Financial Corp.
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
                        (In thousands, except share data)
                                   (Unaudited)

                                                           Six months ended                   Three months ended
                                                               June 30,                           June 30,
                                                       2005              2004               2005             2004
                                                                                               
Total interest income                                  $ 6,923          $ 6,267           $ 3,494          $ 3,182
Total interest expense                                   2,250            1,876             1,182              927
                                                      --------         --------          --------         --------
      Net interest income                                4,673            4,391             2,312            2,255

Provision for losses on loans                               32               -                 32                -
                                                      --------         --------          --------         --------
      Net interest income after provision for
        losses on                                       l4,641            4,391             2,280            2,255

Other income                                               192              117               113               41
General, administrative and other expense                3,245            4,272             1,769            1,400
                                                       --------         --------          --------         --------
      Earnings before federal income taxes               1,588              236               624              896

Federal income taxes                                       525              338               200              306
                                                      --------         --------          --------         --------
      NET EARNINGS                                     $ 1,063           $ (102)            $ 424            $ 590
                                                      ========          ========          ========         ========
Basic earnings per share                                $ 0.11          $ (0.01)           $ 0.04           $ 0.06
                                                      ========          ========          ========         ========