Mitsubishi Logistics : Flash report as of and for the six months ended 30 September,2016

October 31,2016

Mitsubishi Logistics Corporation Summary of Quarterly Report as of and for the six months ended September 30, 2016

Preparation of explanatory materials for quarterly financial results : Yes Information meetings arranged related to quarterly financial results : Yes

1. Financial highlights

2. Consolidated results of operation

   (Round down to millions of yen)
   Six months ended September 30, 2016	Six months ended September 30, 2015	Percentage Change
   Revenue	¥97,636	¥104,386	(6.5%)
   Operating Income	6,258	5,641	10.9%
   Ordinary Income	7,656	6,952	10.1%
   Profit Attributable to Owners of Parent	5,062	5,111	(1.0%)
   (Note)Comprehensive Income	3,922	(2,473)	－%
   (In yen)
   Basic Earnings per Share	¥28.89	¥29.17
   Diluted Earnings per Share	－	－

   (Note)

   Presentation of percentage change in the above list shows increase or decrease ratio in comparison with the previous corresponding period.

3. Consolidated financial conditions

   (Round down to millions of yen)
   September 30, 2016	March 31, 2016
   Total Assets	¥411,670	¥413,264
   Net Assets	260,381	257,524
   (As a percentage)
   Equity Ratio	62.6%	61.7%

   (Note)

   Equity at September30, 2016 and March 31, 2016 on a consolidated basis are as follows: As of September30, 2016 : ¥257,849 million

   As of March 31, 2016 : ¥254,940 million

4. Dividends

   (In yen)
   Cash Dividends per Share	Year ended March 31, 2016	Year ending March 31, 2017 (Actual)	Year ending March 31, 2017 (Forecast)
   1stquarter	¥ －	¥ －	-------
   2ndquarter	6.00	6.00	-------
   3rdquarter	－	-------	¥ －
   4thquarter	6.00	-------	8.00
   Total	¥12.00	-------	¥14.00

   (Notes)

   Modification of the cash dividend forecast previously announced : None

   The Cash Dividends per Share for the year ending March 31, 2017 includes ¥2 commemorative dividend in celebration of the 130thanniversary of the Company's establishment.

5. Business forecast for the year ending March 31, 2017 on a consolidated basis

6. (In millions of yen)
   Year ending March 31, 2017
   Revenue	¥215,000	3.9%
   Operating Income	12,100	7.0%
   Ordinary Income	14,800	5.5%
   Profit Attributable to Owners of Parent	9,600	2.7%
   (In yen)
   Basic Earnings per Share	¥54.79

   (Notes)

   Presentation of percentage in the above list shows increase ratio in comparison with the previous corresponding period.

   Modification of the business forecast previously announced : None

   ※ Notes

7. Changes in significant subsidiaries during this period (changes in specified subsidiaries resulting in changes in scope of consolidation) : None

8. Application of special accounting treatment for preparation of quarterly consolidated financial statements :None

9. Changes in accounting policies, changes in accounting estimates and restatement due to correction

   ( i ) Changes in accounting policies with revision of accounting standards, etc. : Yes

   ( ii) Changes in accounting policies other than the above : None

10. Changes in accounting estimates : None

11. Restatement due to correction : None

12. Number of shares outstanding (common stock)

    ( i ) Number of shares outstanding at September30, 2016 and March 31, 2016 on a consolidated basis (including treasury stock) are as follows:

    As of September30, 2016 : 175,921,478 shares

    As of March 31, 2016 : 175,921,478 shares

    ( ii) Number of treasury stocks at September30, 2016 and March 31, 2016 on a consolidated basis are as follows:

    As of September30, 2016 : 719,108 shares

    As of March 31, 2016 : 712,459 shares

13. Weighted-average number of shares outstanding during the six months ended September

14. 30, 2016 and 2015 on a consolidated basis are as follows:

    Six months ended September30, 2016 : 175,206,453 shares

    Six months ended September30, 2015 : 175,219,868 shares

    ※Presentation regarding implementation status of quarterly review procedures

    This Summary of Quarterly Report is not subject to quarterly review processes under the Japanese Financial Instruments and Exchange Law. At the time of this document's release, review of the quarterly financial statements under the Japanese Financial Instruments and Exchange Law has not been completed.

    ※Explanation of appropriate use of business forecast and other special items

    The above forecast is based on the information available to the Company's management as of the date of release and certain assumption judged rational. Accordingly, there might be cases in which actual results differ from forecast of this material.