February 5, 2009
FOR IMMEDIATE RELEASE
Oriental Land Co., Ltd.
(TSE Code 4661 1
st
Section)
Revision of Projected Results
Based on the recent trend in our business results, the following revisions have been made to the projected results announced in our financial statement of November 5, 2008. 1.

Revision of the Projected Consolidated Results for the Fiscal Year Ending March 31, 2009 (April 1, 2008 to March 31, 2009)
Revenues
(¥ million)
Operating
Income
(¥ million)
Ordinary
Income
(¥ million)
Net
Income
(¥ million)
Earnings
per Share
(¥)
Previously Announced Projection (A) (Announced on
November 5, 2008
)
375,090
31,570
29,890
17,480
190.21
Revised Projection (B)
385,240
37,200
35,940
20,820
226.56
Net increase/decrease (B-A)
10,150
5,630
6,050
3,340
36.35
Net increase/decrease percentage
2.7%
17.8%
20.2%
19.1%
19.1%
Reference: Actual Results of Previous Period (Fiscal Year Ended March 31, 2008)
342,421
31,144
27,510
14,730
154.86
2.

Revision of the Projected Non-Consolidated Results for the Fiscal Year Ending March 31, 2009 (April 1, 2008 to March 31, 2009)
Revenues
(¥ million)
Operating
Income
(¥ million)
Ordinary
Income
(¥ million)
Net
Income
(¥ million)
Earnings
per Share
(¥)
Previously Announced Projection (A) (Announced on
November 5, 2008
)
304,460
27,720
26,390
15,650
170.30
Revised Projection (B)
314,810
32,700
32,080
18,450
200.77
Net increase/decrease (B-A)
10,350
4,980
5,690
2,800
30.47
Net increase/decrease percentage
3.4%
18.0%
21.6%
17.9%
17.9%
Reference: Actual Results of Previous Period (Fiscal Year Ended March 31, 2008)
282,525
26,772
23,538
12,187
128.13

3.

Reasons for the Revision Due to the popularity of Tokyo Disney Resort 25th Anniversary events, which began in April 2008, and the corresponding increase in the theme park attendance and revenues per guest, revenues for this quarter (October through December 2008) have surpassed the projection, continuing the trend from the first half of the fiscal year. Accordingly, revenues, operating income, ordinary income and net income have been upwardly-revised. Moreover, the projected theme park attendance has been revised from the previous announcement (26.5 million guests) to 27.1 million guests, a record high (up 6.6% over the previous period).
Note: The above projection has been prepared based on information available as of the date that
this data was announced. The actual results may differ from the projected results due to various factors that may occur hereafter.



# # #