July 25,2007

Consolidated Financial Results
for three months ended June 30,2007(All financial information has been prepared in accordance with accounting principles generally accepted in Japan)
English translation from the original Japanese-language document
Company name:Daihatsu Diesel Mfg. Co., Ltd.
Listing:
Second Section Osaka Stock Exchange
Stock code number:
6023
Location of the head office:Osaka Prefecture
URL:
http://www.dhtd.co.jp
Data of the meeting of the Board of Director for Consolidated Financial Results: July 25,2007
U.S. accounting standards :Not applied
・Tax-effect accounting and some other accounting use the simplified methods
1.Financial results for three months ended June 30,2007(1) Consolidated financial results
Turnover

Profit before
exceptional items
Million yen%
1,042(352.4)
230(59.0)
3,324Operating Profit

FY2008 first quarter
FY2007 first quarter
FY 2007

Million yen%
12,965(18.4)
10,947( 14.7)
53,307

FY2008 first quarter
FY2007 first quarter
FY 2007

Profit after tax
Million yen
194-498
1,666

Million yen
1,093 (235.9 )325(15.1)
4,200%

Diluted earnings per shareYen-Basic earnings per shareYen
6.11-17.58
58.44%(- )(- )(2) Consolidated financial position
Total assets
Million yen
58,74254,29859,427

Million yen
11,423
6,902
11,301(3) Consolidated cash flows
From operating
activities
Million yen
FY2008first quarter-72
FY2007 first quarter
144
FY 2007
4,896

From investing
activities
Million yen
-298
-138
-1,244

FY2008 first quarter
FY2007 first quarter
FY 2007

Ratio of
Shareholder’s funds
%18.5
12.0
18.2

Shareholder’s funds

From financing
activities
Million yen-862-405-829

Shareholder’s fundsPer shareYen
341.94230.29338.83

Cash and cash equivalents
at end of period
Million yen
5,578
3,483
6,817

2. Cash dividends
Annual cash dividends per share
Q1
FY 2007
FY 2008
FY 2008(forecast)InterimYen-

Q3

Year-end

Yen-

Yen-

5.00

Yen
5.00

--

5.00

5.00

Yen

Total

3. Forecast for FY 2008 (April 1, 2007 － March 31, 2008 )TurnoverInterimFull year

Million yen
27,00061,000Operating Profit

Profit before
exceptional items

Profit after tax

Basic earnings pershare

Million yen
2,000
4,500

Million yen
1,600
3,900

Million yen600
2,100

Million yen
18.84
65.93

4.Other(1) Changes in scope of consolidation or equity method
Consolidated subsidiaries
Newly included : －Newly exempted : －Affiliates (based on equity method)
Newly included : －Newly exempted : －(2) Changes in accounting method : None

Reference : Unconsolidated financial results for three months ended June 30,2007
1．Unconsolidated financial results
TurnoverOperating Profit

FY2008 first quarter
FY2007 first quarter
FY 2007

Million yen
10,932(21.3)
9,014(22.0)
41,465%

FY2008 first quarter
FY2007 first quarter
FY 2007

Profit after tax
Million yen%456
(68.5)
271(163.8)850

Million yen%740
(59.7)(159.8)463
2,233
Basic earnings per share
Yen
14.33
9.55
29.79

Profit before
exceptional items
Million yen
768(74.8)
439(200.8)2,179
Diluted earnings per share
Yen-

2．Unconsolidated financial position
Total assets
FY2008first quarter
FY2007first quarter
FY 2007

Million yen
48,47744,17447,538

Shareholder’s funds
Million yen
10,1287,173
9,767

Ratio of
Shareholder’s funds
%
20.9
16.2
20.5

Shareholder’s funds
Per shareYen
318.09252.66306.74%