Excerpts from DBS Vickers' report

Analyst: Paul Yong, CFA

drsecret8.16Singapore-based direct seller enjoying great success in Taiwan. Best World’s flagship DR’s Secret range of premium skincare, which represents nearly 70% of the group’s sales, has been immensely successful in Taiwan. 


2016F net profit

2016F dividend*

DBS Vickers


$29.8 m

4.72 c



$31 m

4.7 c

Maybank Kim Eng


$29 m

3.75 c



$30.25 m

3.6 c

* Includes 2 cent interim dividend paid prior to a bonus share issue. NextInsight compilation

Currently Best World’s largest market by revenue, operations in Taiwan have already achieved a decent scale but still hold more potential. 

Looking ahead, strong earnings momentum will likely be sustained by further cultivation of existing networks in its stronghold in Central and Southern Taiwan, and plans to leapfrog into the Northern region.


FY Dec (S$m) 2015A 2016F 2017F 2018F
Revenue 102 207 269 311
Net profit 10.1 29.8 40.6 48.0
Dividend (S cts) 2.00 4.72 6.43 7.61
Source: DBS Vickers

♦ Attainment of a direct selling licence in China, a market over 50x larger than Taiwan, should underpin years of firm growth. Best World hopes to emulate its success in China, where the cosmetics sector is forecasted to grow at 12.9% CAGR into 2019.

paulyong dbs"Riding on highly scalable model to deliver 68% PATMI CAGR over FY15-18F.  Compared to traditional retailers, Best World’s advantage lies in its highly scalable model (with lower fixed costs). Supported by greater scale economies, we project PATMI to rise quickly from S$10.1m in FY15 to S$48m by FY18F as the group further extends its reach in its key markets of Taiwan and China."

-- Paul Yong, CFA (photo)

With much of the groundwork already laid in the PRC, MOFCOM’s indirect endorsement through the recent award of its rare direct selling licence provides Best World with the credibility and platform needed to gain scale in the world’s most populous nation and second-largest direct selling market.

Stronger participation rates at Best World’s post-licence recruitment events also confirm this.

Dora FB 2.17Dora Hoan, co-chairwoman of Best World. Photo: Facebook.Valuation:
♦ Initiate with BUY; TP of S$2.36 is based on 16x FY17F PE. As Best World enters into a period of firm growth, we opine that it should trade at 16x FY17F earnings (at a smaller discount to global peers’ 19x).

In addition, Best World’s PEG ratio of 0.4 is among the lowest in its peer group, which provides further upside.

♦ Key Risks to Our View:
Key risks include lack of control over individual distributors’ selling process and impact of unanticipated changes in local regulations and restrictions.

Full 26-page report here.

You may also be interested in:


#1 Huy 2017-02-03 08:38
In the space of 2 weeks, CLSA and DBS have initiated coverage of Best World. One interesting thing is their forecast dividend of 4.7 and 4.72 cents, respectively, for FY2016. What a big jump from last year's and previous years!!!! It used to be 2 cents.....This is a company that does share earnings to shareholders, though you can note that the majority shareholders are Dora and Doreen. And Huang Ban Chin also got significant stake.

You have no rights to post comments

Counter NameLastChange
AEM Holdings2.2600.120
Avi-Tech Electronics0.265-
Best World1.6800.050
Broadway Ind0.0990.012
China Sunsine0.4000.010
Delfi Limited0.965-
Food Empire1.440-
Fortress Minerals0.280-
Geo Energy Res0.330-
GSS Energy0.026-0.001
Hong Leong Finance2.470-0.010
Hongkong Land (USD)3.240-0.140
ISDN Holdings0.315-0.005
IX Biopharma0.045-
Jiutian Chemical0.0260.001
KSH Holdings0.250-
Leader Env0.050-0.001
Medtecs Intl0.131-0.001
Nordic Group0.3400.005
Oxley Holdings0.089-0.002
REX International0.1350.002
Sinostar PEC0.138-0.002
Southern Alliance Mining0.600-
Straco Corp.0.500-0.030
Sunpower Group0.220-0.010
The Trendlines0.085-
Totm Technologies0.023-
Uni-Asia Group0.820-0.020
Wilmar Intl3.3500.030
Yangzijiang Shipbldg1.7800.030

We have 749 guests and no members online

rss_2 NextInsight - Latest News